Flat BS6 3 beds 2 baths

Clarendon Road, Redland, Bristol BS6

South West, England · BS6

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£67,984

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£144,692

↗ 19%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£51,756	£52,532	£53,846	£55,192	£56,848	£270,173
Total Expenses	£36,932	£37,055	£37,230	£37,408	£37,616	£186,242
Profit Before Tax	£14,824	£15,477	£16,616	£17,784	£19,231	£83,931
Profit After Tax	£12,008	£12,536	£13,459	£14,405	£15,577	£67,984
Change In Property Value	£15,000	£15,300	£31,212	£40,576	£42,604	£144,692
Net Return	£27,008	£27,836	£44,671	£54,980	£58,182	£212,676
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	22%	23%	85%

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