Flat
BS8
0 beds
1 bath
Cumberland Place, Hotwells, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£4,708
↗ 9%After 5 Years
Change In Property Value
£35,779
↗ 21%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,348 | £9,488 | £9,631 | £9,871 | £10,118 | £48,456 |
| Total Expenses | £8,405 | £8,469 | £8,524 | £8,590 | £8,657 | £42,644 |
| Profit Before Tax | £943 | £1,020 | £1,107 | £1,282 | £1,461 | £5,812 |
| Profit After Tax | £764 | £826 | £896 | £1,038 | £1,183 | £4,708 |
| Change In Property Value | £3,400 | £6,936 | £9,017 | £9,468 | £6,959 | £35,779 |
| Net Return | £4,164 | £7,762 | £9,913 | £10,506 | £8,142 | £40,487 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 8% | 15% | 19% | 20% | 16% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change