Flat BS8 2 beds 1 bath

Christina Terrace, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£17,880

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£71,558

↗ 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	£18,696	£18,976	£19,261	£19,743	£20,236	£96,912
Total Expenses	£14,809	£14,887	£14,957	£15,047	£15,139	£74,838
Profit Before Tax	£3,887	£4,089	£4,304	£4,696	£5,098	£22,074
Profit After Tax	£3,148	£3,312	£3,487	£3,804	£4,129	£17,880
Change In Property Value	£6,800	£13,872	£18,034	£18,935	£13,917	£71,558
Net Return	£9,948	£17,184	£21,520	£22,739	£18,046	£89,438
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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