Flat BS1 1 bed 1 bath

Millennium Promenade, Bristol, Avon BS1

South West, England · BS1

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£5,220

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£51,124

↗ 19%After 5 Years

Return On Investment

69%

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	£14,784	£15,006	£15,381	£15,765	£16,238	£77,174
Total Expenses	£13,992	£14,060	£14,141	£14,223	£14,313	£70,730
Profit Before Tax	£792	£945	£1,240	£1,542	£1,925	£6,444
Profit After Tax	£641	£766	£1,004	£1,249	£1,559	£5,220
Change In Property Value	£5,300	£5,406	£11,028	£14,337	£15,054	£51,124
Net Return	£5,941	£6,172	£12,033	£15,586	£16,613	£56,344
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	7%	8%	15%	19%	20%	69%

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