Flat BS8 1 bed 1 bath

Canynge Place, Canynge Road, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£93,150First Year

Profit From Rental Income

After 5 Years

£6,059

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£57,684

↗ 19%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,440	£16,687	£17,104	£17,531	£18,057	£85,819
Total Expenses	£15,507	£15,577	£15,662	£15,749	£15,844	£78,339
Profit Before Tax	£933	£1,109	£1,442	£1,783	£2,213	£7,480
Profit After Tax	£756	£898	£1,168	£1,444	£1,793	£6,059
Change In Property Value	£5,980	£6,100	£12,443	£16,176	£16,985	£57,684
Net Return	£6,736	£6,998	£13,611	£17,620	£18,778	£63,742
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	20%	68%

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