Flat
BS1
2 beds
2 baths
Apollo Apartments, 30-38 Baldwin Street, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£20,869
↗ 27%After 5 Years
Change In Property Value
£48,231
↗ 19%After 5 Years
Return On Investment
91%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,672 | £18,952 | £19,426 | £19,912 | £20,509 | £97,470 |
| Total Expenses | £14,154 | £14,236 | £14,335 | £14,435 | £14,545 | £71,706 |
| Profit Before Tax | £4,518 | £4,716 | £5,091 | £5,476 | £5,963 | £25,765 |
| Profit After Tax | £3,660 | £3,820 | £4,124 | £4,436 | £4,830 | £20,869 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £8,660 | £8,920 | £14,528 | £17,961 | £19,032 | £69,100 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change