Flat
BS8
0 beds
1 bath
Cumberland Place, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£-859
↘ -2%After 5 Years
Change In Property Value
£30,868
↗ 19%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,796 | £8,928 | £9,151 | £9,380 | £9,661 | £45,916 |
| Total Expenses | £9,228 | £9,287 | £9,352 | £9,419 | £9,490 | £46,775 |
| Profit Before Tax | £-432 | £-359 | £-201 | £-39 | £172 | £-859 |
| Profit After Tax | £-432 | £-359 | £-201 | £-39 | £172 | £-859 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,089 | £30,868 |
| Net Return | £2,768 | £2,905 | £6,458 | £8,617 | £9,261 | £30,009 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 19% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change