Flat BS2 2 beds 2 baths

Lamb Street, Bristol BS2

South West, England · BS2

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£16,082

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£48,231

↗ 19%After 5 Years

Return On Investment

85%

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	£18,672	£18,952	£19,426	£19,912	£20,509	£97,470
Total Expenses	£15,286	£15,394	£15,517	£15,642	£15,777	£77,617
Profit Before Tax	£3,386	£3,558	£3,909	£4,269	£4,732	£19,854
Profit After Tax	£2,743	£2,882	£3,166	£3,458	£3,833	£16,082
Change In Property Value	£5,000	£5,100	£10,404	£13,525	£14,201	£48,231
Net Return	£7,743	£7,982	£13,570	£16,983	£18,034	£64,312
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	10%	11%	18%	22%	24%	85%

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