Flat BS5 1 bed 1 bath

Cabot Green, Ducie Road, Lawrence Hill, Bristol BS5

South West, England · BS5

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£11,947

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£32,797

↗ 19%After 5 Years

Return On Investment

86%

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	£12,696	£12,886	£13,209	£13,539	£13,945	£66,275
Total Expenses	£10,154	£10,223	£10,301	£10,381	£10,467	£51,526
Profit Before Tax	£2,542	£2,664	£2,908	£3,158	£3,478	£14,749
Profit After Tax	£2,059	£2,158	£2,355	£2,558	£2,817	£11,947
Change In Property Value	£3,400	£3,468	£7,075	£9,197	£9,657	£32,797
Net Return	£5,459	£5,626	£9,430	£11,755	£12,474	£44,744
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	10%	11%	18%	23%	24%	86%

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