Flat BS1 2 beds 2 baths

Charlotte Street, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£32,534

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£72,346

↗ 19%After 5 Years

Return On Investment

88%

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	£28,020	£28,440	£29,151	£29,880	£30,776	£146,268
Total Expenses	£20,952	£21,069	£21,211	£21,355	£21,515	£106,103
Profit Before Tax	£7,068	£7,371	£7,941	£8,525	£9,262	£40,166
Profit After Tax	£5,725	£5,970	£6,432	£6,905	£7,502	£32,534
Change In Property Value	£7,500	£7,650	£15,606	£20,288	£21,302	£72,346
Net Return	£13,225	£13,620	£22,038	£27,193	£28,804	£104,880
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	23%	24%	88%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change