Flat
BS6
1 bed
1 bath
Cromwell Road, Bristol BS6
South West, England · BS6
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£29,384
↗ 33%After 5 Years
Change In Property Value
£61,035
↗ 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 | £20,016 | £20,316 | £20,621 | £21,137 | £21,665 | £103,755 |
| Total Expenses | £13,332 | £13,412 | £13,484 | £13,577 | £13,673 | £67,479 |
| Profit Before Tax | £6,684 | £6,904 | £7,137 | £7,559 | £7,992 | £36,276 |
| Profit After Tax | £5,414 | £5,592 | £5,781 | £6,123 | £6,474 | £29,384 |
| Change In Property Value | £5,800 | £11,832 | £15,382 | £16,151 | £11,871 | £61,035 |
| Net Return | £11,214 | £17,424 | £21,163 | £22,274 | £18,344 | £90,419 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 12% | 19% | 24% | 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