Flat BS1 2 beds 2 baths

Cathedral Walk, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£7,579

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£59,806

↗ 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	£17,304	£17,564	£18,003	£18,453	£19,006	£90,329
Total Expenses	£16,030	£16,102	£16,188	£16,277	£16,375	£80,972
Profit Before Tax	£1,274	£1,462	£1,814	£2,175	£2,631	£9,357
Profit After Tax	£1,032	£1,184	£1,469	£1,762	£2,131	£7,579
Change In Property Value	£6,200	£6,324	£12,901	£16,771	£17,610	£59,806
Net Return	£7,232	£7,508	£14,370	£18,533	£19,741	£67,385
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
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