Flat
BS6
2 beds
1 bath
Cotham Gardens, Bristol BS6
South West, England · BS6
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£43,045
↗ 34%After 5 Years
Change In Property Value
£83,134
↗ 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 | £27,252 | £27,661 | £28,076 | £28,778 | £29,497 | £141,263 |
| Total Expenses | £17,434 | £17,525 | £17,608 | £17,720 | £17,834 | £88,121 |
| Profit Before Tax | £9,818 | £10,136 | £10,468 | £11,058 | £11,663 | £53,142 |
| Profit After Tax | £7,952 | £8,210 | £8,479 | £8,957 | £9,447 | £43,045 |
| Change In Property Value | £7,900 | £16,116 | £20,951 | £21,998 | £16,169 | £83,134 |
| Net Return | £15,852 | £24,326 | £29,430 | £30,955 | £25,616 | £126,179 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 13% | 19% | 23% | 24% | 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