Flat BS8 1 bed 1 bath

Arlington Villas, Clifton BS8

South West, England · BS8

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£7,361

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£62,700

↗ 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	£17,880	£18,148	£18,602	£19,067	£19,639	£93,336
Total Expenses	£16,682	£16,755	£16,844	£16,934	£17,034	£84,249
Profit Before Tax	£1,198	£1,393	£1,758	£2,133	£2,605	£9,087
Profit After Tax	£970	£1,128	£1,424	£1,728	£2,110	£7,361
Change In Property Value	£6,500	£6,630	£13,525	£17,583	£18,462	£62,700
Net Return	£7,470	£7,758	£14,949	£19,311	£20,572	£70,061
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	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