Flat BS1 1 bed 1 bath

Hannover Quay, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£4,187

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£47,266

↗ 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	£13,668	£13,873	£14,220	£14,575	£15,013	£71,349
Total Expenses	£13,087	£13,154	£13,231	£13,311	£13,397	£66,180
Profit Before Tax	£581	£719	£989	£1,265	£1,615	£5,169
Profit After Tax	£470	£583	£801	£1,024	£1,309	£4,187
Change In Property Value	£4,900	£4,998	£10,196	£13,255	£13,917	£47,266
Net Return	£5,370	£5,581	£10,997	£14,279	£15,226	£51,453
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	7%	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