Flat BS13 1 bed 1 bath

Lake Shore Drive, Bristol BS13

South West, England · BS13

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£4,740

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£35,691

↗ 19%After 5 Years

Return On Investment

72%

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	£11,280	£11,449	£11,735	£12,029	£12,390	£58,883
Total Expenses	£10,468	£10,531	£10,602	£10,676	£10,754	£53,031
Profit Before Tax	£812	£918	£1,133	£1,353	£1,635	£5,852
Profit After Tax	£658	£744	£918	£1,096	£1,325	£4,740
Change In Property Value	£3,700	£3,774	£7,699	£10,009	£10,509	£35,691
Net Return	£4,358	£4,518	£8,617	£11,105	£11,834	£40,431
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	8%	15%	20%	21%	72%

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