Flat
BS6
2 beds
1 bath
Cairns Road, Bristol BS6
South West, England · BS6
View property listing
Initial Investment
£82,650First YearProfit From Rental Income
£25,230
↗ 31%After 5 Years
Change In Property Value
£51,896
↗ 19%After 5 Years
Return On Investment
93%
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 | £20,100 | £20,401 | £20,912 | £21,434 | £22,077 | £104,925 |
| Total Expenses | £14,583 | £14,656 | £14,748 | £14,842 | £14,947 | £73,776 |
| Profit Before Tax | £5,517 | £5,745 | £6,163 | £6,592 | £7,130 | £31,148 |
| Profit After Tax | £4,469 | £4,654 | £4,992 | £5,340 | £5,776 | £25,230 |
| Change In Property Value | £5,380 | £5,488 | £11,195 | £14,553 | £15,281 | £51,896 |
| Net Return | £9,849 | £10,141 | £16,187 | £19,893 | £21,056 | £77,126 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 25% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change