Flat BS1 3 beds 2 baths

Jubilee Place, Redcliffe BS1

South West, England · BS1

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£19,978

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£106,107

↗ 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	£30,696	£31,156	£31,935	£32,734	£33,716	£160,237
Total Expenses	£26,891	£26,983	£27,104	£27,227	£27,368	£135,573
Profit Before Tax	£3,805	£4,174	£4,832	£5,506	£6,347	£24,664
Profit After Tax	£3,082	£3,381	£3,914	£4,460	£5,141	£19,978
Change In Property Value	£11,000	£11,220	£22,889	£29,755	£31,243	£106,107
Net Return	£14,082	£14,601	£26,802	£34,216	£36,385	£126,085
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
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