Flat
BS13
2 beds
1 bath
Cutler Road, Bristol BS13
South West, England · BS13
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£14,960
↗ 27%After 5 Years
Change In Property Value
£34,726
↗ 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 | £13,452 | £13,654 | £13,995 | £14,345 | £14,775 | £70,221 |
| Total Expenses | £10,215 | £10,275 | £10,346 | £10,419 | £10,499 | £51,753 |
| Profit Before Tax | £3,237 | £3,379 | £3,649 | £3,926 | £4,277 | £18,469 |
| Profit After Tax | £2,622 | £2,737 | £2,956 | £3,180 | £3,464 | £14,960 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £10,225 | £34,726 |
| Net Return | £6,222 | £6,409 | £10,447 | £12,918 | £13,689 | £49,686 |
| 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