Flat BS1 2 beds 2 baths

Broad Weir, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£7,826

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£60,771

↗ 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	£17,580	£17,844	£18,290	£18,747	£19,309	£91,770
Total Expenses	£16,256	£16,328	£16,416	£16,505	£16,604	£82,108
Profit Before Tax	£1,324	£1,516	£1,874	£2,242	£2,705	£9,662
Profit After Tax	£1,073	£1,228	£1,518	£1,816	£2,191	£7,826
Change In Property Value	£6,300	£6,426	£13,109	£17,042	£17,894	£60,771
Net Return	£7,373	£7,654	£14,627	£18,858	£20,085	£68,597
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