Flat BS8 1 bed 1 bath

The Fosseway, Clifton BS8

South West, England · BS8

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£1,017

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£37,620

↗ 19%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,728	£10,889	£11,161	£11,440	£11,783	£56,002
Total Expenses	£10,809	£10,872	£10,942	£11,013	£11,090	£54,727
Profit Before Tax	£-81	£17	£219	£427	£693	£1,275
Profit After Tax	£-81	£14	£178	£346	£561	£1,017
Change In Property Value	£3,900	£3,978	£8,115	£10,550	£11,077	£37,620
Net Return	£3,819	£3,992	£8,293	£10,895	£11,638	£38,637
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	6%	7%	14%	18%	20%	65%

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