Flat BS8 3 beds 2 baths

Royal Park, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£29,216

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£149,515

↗ 19%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,624	£43,263	£44,345	£45,454	£46,817	£222,503
Total Expenses	£37,011	£37,120	£37,272	£37,426	£37,605	£186,434
Profit Before Tax	£5,613	£6,143	£7,073	£8,027	£9,212	£36,069
Profit After Tax	£4,547	£4,976	£5,729	£6,502	£7,462	£29,216
Change In Property Value	£15,500	£15,810	£32,252	£41,928	£44,025	£149,515
Net Return	£20,047	£20,786	£37,982	£48,430	£51,486	£178,731
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	8%	8%	15%	19%	20%	69%

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