Flat BS1 2 beds 2 baths

Redcliffe Parade West, Bristol BS1

South West, England · BS1

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£17,372

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£96,461

↗ 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	£27,900	£28,319	£29,026	£29,752	£30,645	£145,642
Total Expenses	£24,628	£24,715	£24,829	£24,946	£25,077	£124,195
Profit Before Tax	£3,273	£3,603	£4,197	£4,807	£5,567	£21,447
Profit After Tax	£2,651	£2,919	£3,400	£3,893	£4,509	£17,372
Change In Property Value	£10,000	£10,200	£20,808	£27,050	£28,403	£96,461
Net Return	£12,651	£13,119	£24,208	£30,944	£32,912	£113,833
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