Flat BS1 4 beds 2 baths

Redcliff Backs, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£230,000First Year

Profit From Rental Income

After 5 Years

£27,211

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£133,117

↗ 19%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£38,508	£39,086	£40,063	£41,064	£42,296	£201,017
Total Expenses	£33,227	£33,330	£33,471	£33,615	£33,781	£167,424
Profit Before Tax	£5,281	£5,755	£6,592	£7,449	£8,515	£33,593
Profit After Tax	£4,278	£4,662	£5,339	£6,034	£6,897	£27,211
Change In Property Value	£13,800	£14,076	£28,715	£37,330	£39,196	£133,117
Net Return	£18,078	£18,738	£34,054	£43,363	£46,094	£160,327
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	8%	8%	15%	19%	20%	70%

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