Flat
BS6
2 beds
2 baths
Coldharbour Road, Bristol BS6
South West, England · BS6
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£32,299
↗ 25%After 5 Years
Change In Property Value
£77,169
↗ 19%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,600 | £28,014 | £28,714 | £29,432 | £30,315 | £144,076 |
| Total Expenses | £20,630 | £20,717 | £20,830 | £20,946 | £21,077 | £104,201 |
| Profit Before Tax | £6,970 | £7,297 | £7,884 | £8,486 | £9,238 | £39,875 |
| Profit After Tax | £5,646 | £5,910 | £6,386 | £6,874 | £7,483 | £32,299 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £22,722 | £77,169 |
| Net Return | £13,646 | £14,070 | £23,032 | £28,514 | £30,205 | £109,468 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 24% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change