Flat BS8 2 beds 1 bath

Oakfield Road, Clifton BS8

South West, England · BS8

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£21,011

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£79,977

↗ 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	£20,904	£21,218	£21,536	£22,074	£22,626	£108,358
Total Expenses	£16,317	£16,398	£16,471	£16,567	£16,665	£82,418
Profit Before Tax	£4,587	£4,819	£5,065	£5,507	£5,961	£25,940
Profit After Tax	£3,716	£3,904	£4,102	£4,461	£4,829	£21,011
Change In Property Value	£7,600	£15,504	£20,155	£21,163	£15,555	£79,977
Net Return	£11,316	£19,408	£24,258	£25,624	£20,384	£100,988
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