Flat BS8 2 beds 1 bath

Park Place, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£16,751

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£68,401

↗ 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	£17,880	£18,148	£18,420	£18,881	£19,353	£92,683
Total Expenses	£14,245	£14,322	£14,390	£14,478	£14,568	£72,002
Profit Before Tax	£3,635	£3,827	£4,031	£4,403	£4,785	£20,681
Profit After Tax	£2,944	£3,099	£3,265	£3,567	£3,876	£16,751
Change In Property Value	£6,500	£13,260	£17,238	£18,100	£13,303	£68,401
Net Return	£9,444	£16,359	£20,503	£21,666	£17,180	£85,153
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
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