Flat BS2 2 beds 1 bath

Champion Court, Bristol BS2

South West, England · BS2

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£20,453

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£46,301

↗ 19%After 5 Years

Return On Investment

91%

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	£17,928	£18,197	£18,652	£19,118	£19,692	£93,587
Total Expenses	£13,492	£13,569	£13,661	£13,755	£13,859	£68,336
Profit Before Tax	£4,436	£4,628	£4,991	£5,363	£5,832	£25,250
Profit After Tax	£3,593	£3,749	£4,043	£4,344	£4,724	£20,453
Change In Property Value	£4,800	£4,896	£9,988	£12,984	£13,633	£46,301
Net Return	£8,393	£8,645	£14,030	£17,328	£18,358	£66,754
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	11%	12%	19%	24%	25%	91%

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