Flat BS8 2 beds 2 baths

Royal York Crescent, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£30,203

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£153,373

↗ 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	£43,728	£44,384	£45,494	£46,631	£48,030	£228,266
Total Expenses	£37,914	£38,026	£38,180	£38,338	£38,520	£190,978
Profit Before Tax	£5,814	£6,358	£7,314	£8,293	£9,510	£37,288
Profit After Tax	£4,709	£5,150	£5,924	£6,718	£7,703	£30,203
Change In Property Value	£15,900	£16,218	£33,085	£43,010	£45,161	£153,373
Net Return	£20,609	£21,368	£39,009	£49,728	£52,863	£183,577
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
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