Flat BS6 3 beds 2 baths

Clarendon Road, Redland, Bristol BS6

South West, England · BS6

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£89,382

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£157,849

↗ 21%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£51,756	£52,532	£53,320	£54,653	£56,020	£268,282
Total Expenses	£31,307	£31,434	£31,554	£31,729	£31,909	£157,934
Profit Before Tax	£20,449	£21,098	£21,766	£22,924	£24,111	£110,348
Profit After Tax	£16,564	£17,089	£17,630	£18,568	£19,530	£89,382
Change In Property Value	£15,000	£30,600	£39,780	£41,769	£30,700	£157,849
Net Return	£31,564	£47,689	£57,410	£60,337	£50,230	£247,231
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	13%	19%	23%	24%	20%	98%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change