Flat BS8 5 beds 3 baths

Whiteladies Road, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£43,878

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£142,064

↗ 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	£37,128	£37,685	£38,250	£39,206	£40,187	£192,456
Total Expenses	£27,431	£27,537	£27,634	£27,772	£27,912	£138,286
Profit Before Tax	£9,697	£10,148	£10,616	£11,435	£12,274	£54,171
Profit After Tax	£7,855	£8,220	£8,599	£9,262	£9,942	£43,878
Change In Property Value	£13,500	£27,540	£35,802	£37,592	£27,630	£142,064
Net Return	£21,355	£35,760	£44,401	£46,854	£37,572	£185,942
Return From Rental Income (%)	3%	4%	4%	4%	4%	20%
Total Net Return (%)	10%	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