Flat BS8 2 beds 2 baths

South Contemporis, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£13,442

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£86,815

↗ 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	£24,756	£25,127	£25,756	£26,399	£27,191	£129,230
Total Expenses	£22,329	£22,412	£22,518	£22,627	£22,748	£112,635
Profit Before Tax	£2,427	£2,715	£3,237	£3,773	£4,443	£16,595
Profit After Tax	£1,966	£2,199	£2,622	£3,056	£3,599	£13,442
Change In Property Value	£9,000	£9,180	£18,727	£24,345	£25,563	£86,815
Net Return	£10,966	£11,379	£21,349	£27,401	£29,161	£100,257
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
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