Flat
BS1
2 beds
2 baths
Cumberland Road, Bristol BS1
South West, England · BS1
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£27,457
↗ 12%After 5 Years
Change In Property Value
£134,081
↗ 19%After 5 Years
Return On Investment
70%
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 | £38,784 | £39,366 | £40,350 | £41,359 | £42,599 | £202,458 |
| Total Expenses | £33,453 | £33,557 | £33,698 | £33,843 | £34,010 | £168,560 |
| Profit Before Tax | £5,331 | £5,809 | £6,652 | £7,516 | £8,590 | £33,898 |
| Profit After Tax | £4,318 | £4,705 | £5,388 | £6,088 | £6,958 | £27,457 |
| Change In Property Value | £13,900 | £14,178 | £28,923 | £37,600 | £39,480 | £134,081 |
| Net Return | £18,218 | £18,883 | £34,311 | £43,688 | £46,438 | £161,539 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 20% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change