Flat
BS6
2 beds
1 bath
Eastfield Road, Cotham BS6
South West, England · BS6
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£23,189
↗ 27%After 5 Years
Change In Property Value
£53,054
↗ 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 | £20,544 | £20,852 | £21,373 | £21,908 | £22,565 | £107,242 |
| Total Expenses | £15,519 | £15,609 | £15,716 | £15,825 | £15,945 | £78,613 |
| Profit Before Tax | £5,025 | £5,244 | £5,658 | £6,083 | £6,620 | £28,629 |
| Profit After Tax | £4,070 | £4,247 | £4,583 | £4,927 | £5,362 | £23,189 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £15,622 | £53,054 |
| Net Return | £9,570 | £9,857 | £16,027 | £19,805 | £20,984 | £76,243 |
| 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