Flat BS8 2 beds 2 baths

Royal York Crescent, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£17,054

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£101,284

↗ 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	£28,872	£29,305	£30,038	£30,789	£31,712	£150,716
Total Expenses	£25,717	£25,806	£25,922	£26,041	£26,176	£129,662
Profit Before Tax	£3,155	£3,499	£4,116	£4,748	£5,536	£21,054
Profit After Tax	£2,556	£2,834	£3,334	£3,846	£4,484	£17,054
Change In Property Value	£10,500	£10,710	£21,848	£28,403	£29,823	£101,284
Net Return	£13,056	£13,544	£25,182	£32,248	£34,307	£118,338
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
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