Flat
BS3
2 beds
2 baths
Cotswold Road, Bristol, Somerset BS3
South West, England · BS3
View property listing
Initial Investment
£93,497First YearProfit From Rental Income
£30,666
↗ 33%After 5 Years
Change In Property Value
£63,139
↗ 21%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,700 | £21,010 | £21,326 | £21,859 | £22,405 | £107,300 |
| Total Expenses | £13,722 | £13,803 | £13,876 | £13,971 | £14,068 | £69,441 |
| Profit Before Tax | £6,978 | £7,207 | £7,450 | £7,888 | £8,337 | £37,859 |
| Profit After Tax | £5,652 | £5,838 | £6,034 | £6,389 | £6,753 | £30,666 |
| Change In Property Value | £6,000 | £12,240 | £15,912 | £16,707 | £12,280 | £63,139 |
| Net Return | £11,652 | £18,078 | £21,946 | £23,096 | £19,033 | £93,805 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 12% | 19% | 23% | 25% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change