Flat BS1 2 beds 1 bath

Cumberland Close, Bristol, Somerset BS1

South West, England · BS1

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£28,728

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£64,629

↗ 19%After 5 Years

Return On Investment

88%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,032	£25,407	£26,043	£26,694	£27,495	£130,670
Total Expenses	£18,797	£18,904	£19,032	£19,163	£19,307	£95,203
Profit Before Tax	£6,235	£6,504	£7,011	£7,531	£8,187	£35,467
Profit After Tax	£5,050	£5,268	£5,679	£6,100	£6,632	£28,728
Change In Property Value	£6,700	£6,834	£13,941	£18,124	£19,030	£64,629
Net Return	£11,750	£12,102	£19,620	£24,224	£25,662	£93,357
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	19%	23%	24%	88%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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