Flat
BS8
2 beds
1 bath
Canynge Road, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£43,448
↗ 27%After 5 Years
Change In Property Value
£95,497
↗ 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 | £36,984 | £37,539 | £38,477 | £39,439 | £40,622 | £193,061 |
| Total Expenses | £27,536 | £27,688 | £27,872 | £28,060 | £28,268 | £139,422 |
| Profit Before Tax | £9,448 | £9,851 | £10,606 | £11,379 | £12,355 | £53,639 |
| Profit After Tax | £7,653 | £7,979 | £8,591 | £9,217 | £10,007 | £43,448 |
| Change In Property Value | £9,900 | £10,098 | £20,600 | £26,780 | £28,119 | £95,497 |
| Net Return | £17,553 | £18,077 | £29,190 | £35,997 | £38,126 | £138,945 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 24% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change