Flat
BS1
0 beds
1 bath
Cathedral Walk, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£16,266
↗ 27%After 5 Years
Change In Property Value
£38,575
↗ 19%After 5 Years
Return On Investment
90%
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 | £14,940 | £15,164 | £15,543 | £15,932 | £16,410 | £77,989 |
| Total Expenses | £11,427 | £11,495 | £11,576 | £11,659 | £11,749 | £57,907 |
| Profit Before Tax | £3,513 | £3,669 | £3,967 | £4,273 | £4,660 | £20,082 |
| Profit After Tax | £2,846 | £2,972 | £3,213 | £3,461 | £3,775 | £16,266 |
| Change In Property Value | £3,999 | £4,079 | £8,321 | £10,817 | £11,358 | £38,575 |
| Net Return | £6,845 | £7,051 | £11,534 | £14,278 | £15,133 | £54,841 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change