Flat BS1 2 beds 2 baths

Millennium Promenade, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£10,139

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£69,452

↗ 19%After 5 Years

Return On Investment

70%

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	£20,088	£20,389	£20,899	£21,422	£22,064	£104,862
Total Expenses	£18,292	£18,368	£18,462	£18,558	£18,665	£92,344
Profit Before Tax	£1,796	£2,021	£2,437	£2,864	£3,399	£12,518
Profit After Tax	£1,455	£1,637	£1,974	£2,319	£2,753	£10,139
Change In Property Value	£7,200	£7,344	£14,982	£19,476	£20,450	£69,452
Net Return	£8,655	£8,981	£16,956	£21,796	£23,204	£79,591
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	8%	8%	15%	19%	20%	70%

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