Flat
BS6
2 beds
2 baths
Coldharbour Road, Bristol BS6
South West, England · BS6
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£34,682
↗ 27%After 5 Years
Change In Property Value
£77,169
↗ 19%After 5 Years
Return On Investment
87%
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 | £29,880 | £30,328 | £31,086 | £31,864 | £32,819 | £155,978 |
| Total Expenses | £22,346 | £22,471 | £22,622 | £22,776 | £22,946 | £113,161 |
| Profit Before Tax | £7,534 | £7,857 | £8,465 | £9,088 | £9,873 | £42,817 |
| Profit After Tax | £6,103 | £6,364 | £6,856 | £7,361 | £7,998 | £34,682 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £22,722 | £77,169 |
| Net Return | £14,103 | £14,524 | £23,503 | £29,001 | £30,720 | £111,851 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change