Flat
BS6
1 bed
1 bath
Cromwell Road, Bristol BS6
South West, England · BS6
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£29,061
↗ 32%After 5 Years
Change In Property Value
£55,948
↗ 19%After 5 Years
Return On Investment
94%
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 | £21,660 | £21,985 | £22,535 | £23,098 | £23,791 | £113,068 |
| Total Expenses | £15,272 | £15,341 | £15,430 | £15,522 | £15,625 | £77,190 |
| Profit Before Tax | £6,388 | £6,644 | £7,104 | £7,576 | £8,166 | £35,878 |
| Profit After Tax | £5,174 | £5,382 | £5,754 | £6,137 | £6,614 | £29,061 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £16,474 | £55,948 |
| Net Return | £10,974 | £11,298 | £17,823 | £21,826 | £23,088 | £85,009 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 26% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change