Flat BS8 1 bed 1 bath

Royal York Crescent, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£-2,326

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£26,045

↗ 19%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,428	£7,539	£7,728	£7,921	£8,159	£38,775
Total Expenses	£8,099	£8,156	£8,218	£8,281	£8,347	£41,101
Profit Before Tax	£-671	£-617	£-490	£-360	£-189	£-2,326
Profit After Tax	£-671	£-617	£-490	£-360	£-189	£-2,326
Change In Property Value	£2,700	£2,754	£5,618	£7,304	£7,669	£26,045
Net Return	£2,029	£2,137	£5,128	£6,944	£7,480	£23,718
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-6%
Total Net Return (%)	5%	5%	12%	17%	18%	57%

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