Flat
BS1
2 beds
2 baths
Cumberland Road, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£29,809
↗ 19%After 5 Years
Change In Property Value
£99,971
↗ 21%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,508 | £26,906 | £27,309 | £27,992 | £28,692 | £137,406 |
| Total Expenses | £19,934 | £20,024 | £20,105 | £20,215 | £20,328 | £100,606 |
| Profit Before Tax | £6,574 | £6,882 | £7,204 | £7,777 | £8,364 | £36,801 |
| Profit After Tax | £5,325 | £5,574 | £5,835 | £6,299 | £6,775 | £29,809 |
| Change In Property Value | £9,500 | £19,380 | £25,194 | £26,454 | £19,443 | £99,971 |
| Net Return | £14,825 | £24,954 | £31,029 | £32,753 | £26,218 | £129,780 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 10% | 16% | 20% | 21% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change