Flat BS8 2 beds 1 bath

Worcester Crescent, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£15,865

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£96,461

↗ 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	£27,504	£27,917	£28,614	£29,330	£30,210	£143,575
Total Expenses	£24,588	£24,675	£24,788	£24,903	£25,034	£123,988
Profit Before Tax	£2,916	£3,241	£3,827	£4,427	£5,176	£19,586
Profit After Tax	£2,362	£2,626	£3,100	£3,585	£4,192	£15,865
Change In Property Value	£10,000	£10,200	£20,808	£27,050	£28,403	£96,461
Net Return	£12,362	£12,826	£23,908	£30,636	£32,595	£112,326
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
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