Flat BS2 2 beds 1 bath

West Street, St. Philips, Bristol BS2

South West, England · BS2

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£17,315

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 19%After 5 Years

Return On Investment

92%

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	£14,940	£15,164	£15,543	£15,932	£16,410	£77,989
Total Expenses	£11,179	£11,242	£11,317	£11,394	£11,480	£56,612
Profit Before Tax	£3,761	£3,922	£4,226	£4,537	£4,930	£21,377
Profit After Tax	£3,046	£3,177	£3,423	£3,675	£3,993	£17,315
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,585
Net Return	£7,046	£7,257	£11,746	£14,495	£15,355	£55,900
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	12%	12%	19%	24%	25%	92%

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