Flat BS8 3 beds 2 baths

Hughenden Road, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£23,630

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£101,284

↗ 19%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,600	£31,059	£31,835	£32,631	£33,610	£159,736
Total Expenses	£25,889	£25,981	£26,102	£26,225	£26,366	£130,564
Profit Before Tax	£4,711	£5,078	£5,734	£6,406	£7,244	£29,172
Profit After Tax	£3,816	£4,113	£4,644	£5,189	£5,868	£23,630
Change In Property Value	£10,500	£10,710	£21,848	£28,403	£29,823	£101,284
Net Return	£14,316	£14,823	£26,493	£33,592	£35,691	£124,914
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	8%	9%	15%	20%	21%	73%

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