Flat
BS1
2 beds
1 bath
The Royal Mint, Broad Street, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£55,033
↗ 30%After 5 Years
Change In Property Value
£106,107
↗ 19%After 5 Years
Return On Investment
89%
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 | £41,088 | £41,704 | £42,747 | £43,816 | £45,130 | £214,485 |
| Total Expenses | £28,992 | £29,124 | £29,294 | £29,468 | £29,665 | £146,543 |
| Profit Before Tax | £12,096 | £12,580 | £13,453 | £14,347 | £15,465 | £67,941 |
| Profit After Tax | £9,798 | £10,190 | £10,897 | £11,621 | £12,527 | £55,033 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £31,243 | £106,107 |
| Net Return | £20,798 | £21,410 | £33,786 | £41,377 | £43,770 | £161,140 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 24% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change