Flat BS1 3 beds 1 bath

Plimsoll House, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£24,075

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£52,089

↗ 19%After 5 Years

Return On Investment

92%

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	£20,172	£20,475	£20,986	£21,511	£22,156	£105,301
Total Expenses	£14,929	£15,010	£15,109	£15,209	£15,321	£75,579
Profit Before Tax	£5,243	£5,464	£5,878	£6,302	£6,836	£29,722
Profit After Tax	£4,246	£4,426	£4,761	£5,104	£5,537	£24,075
Change In Property Value	£5,400	£5,508	£11,236	£14,607	£15,338	£52,089
Net Return	£9,646	£9,934	£15,997	£19,712	£20,874	£76,164
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	12%	12%	19%	24%	25%	92%

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