Flat
BS1
2 beds
1 bath
Ferry Street, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£33,626
↗ 33%After 5 Years
Change In Property Value
£61,735
↗ 19%After 5 Years
Return On Investment
95%
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 | £23,904 | £24,263 | £24,869 | £25,491 | £26,256 | £124,782 |
| Total Expenses | £16,486 | £16,554 | £16,645 | £16,738 | £16,844 | £83,269 |
| Profit Before Tax | £7,418 | £7,708 | £8,224 | £8,753 | £9,411 | £41,514 |
| Profit After Tax | £6,008 | £6,244 | £6,661 | £7,090 | £7,623 | £33,626 |
| Change In Property Value | £6,400 | £6,528 | £13,317 | £17,312 | £18,178 | £61,735 |
| Net Return | £12,408 | £12,772 | £19,979 | £24,402 | £25,801 | £95,361 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change