Flat BS1 2 beds 1 bath

Teller's Secret Lofthouse, - Broad Street, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£73,582

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£135,046

↗ 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	£52,296	£53,080	£54,407	£55,768	£57,441	£272,992
Total Expenses	£36,064	£36,213	£36,411	£36,615	£36,847	£182,150
Profit Before Tax	£16,232	£16,867	£17,996	£19,153	£20,593	£90,842
Profit After Tax	£13,148	£13,663	£14,577	£15,514	£16,681	£73,582
Change In Property Value	£14,000	£14,280	£29,131	£37,871	£39,764	£135,046
Net Return	£27,148	£27,943	£43,708	£53,384	£56,445	£208,628
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	12%	19%	23%	24%	89%

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