Flat BS8 4 beds 2 baths

Granby Hill, Clifton BS8

South West, England · BS8

Initial Investment

First Year

£163,150First Year

Profit From Rental Income

After 5 Years

£30,218

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£105,022

↗ 21%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,444	£27,856	£28,273	£28,980	£29,705	£142,258
Total Expenses	£20,800	£20,891	£20,974	£21,086	£21,201	£104,952
Profit Before Tax	£6,644	£6,965	£7,300	£7,894	£8,504	£37,307
Profit After Tax	£5,382	£5,641	£5,913	£6,394	£6,888	£30,218
Change In Property Value	£9,980	£20,359	£26,467	£27,790	£20,426	£105,022
Net Return	£15,362	£26,001	£32,380	£34,185	£27,314	£135,241
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	9%	16%	20%	21%	17%	83%

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