Flat BS6 1 bed 1 bath

Cromwell Road, Bristol BS6

South West, England · BS6

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£21,113

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£55,948

↗ 19%After 5 Years

Return On Investment

86%

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	£20,824	£21,345	£21,985	£104,486
Total Expenses	£15,507	£15,583	£15,677	£15,773	£15,880	£78,421
Profit Before Tax	£4,509	£4,733	£5,147	£5,572	£6,105	£26,066
Profit After Tax	£3,652	£3,834	£4,169	£4,513	£4,945	£21,113
Change In Property Value	£5,800	£5,916	£12,069	£15,689	£16,474	£55,948
Net Return	£9,452	£9,750	£16,238	£20,202	£21,419	£77,061
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	11%	11%	18%	22%	24%	86%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change