Flat
BS8
1 bed
1 bath
Cumberland Place, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-310
↘ -1%After 5 Years
Change In Property Value
£32,797
↗ 19%After 5 Years
Return On Investment
62%
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 | £9,725 | £9,969 | £10,268 | £48,798 |
| Total Expenses | £9,680 | £9,740 | £9,806 | £9,874 | £9,947 | £49,047 |
| Profit Before Tax | £-332 | £-251 | £-81 | £94 | £321 | £-249 |
| Profit After Tax | £-332 | £-251 | £-81 | £94 | £260 | £-310 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £9,657 | £32,797 |
| Net Return | £3,068 | £3,217 | £6,994 | £9,291 | £9,917 | £32,487 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 19% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change