Flat BS8 4 beds 3 baths

Upper Belgrave Road, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£25,311

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£134,081

↗ 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	£38,220	£38,793	£39,763	£40,757	£41,980	£199,514
Total Expenses	£33,396	£33,499	£33,639	£33,783	£33,948	£168,265
Profit Before Tax	£4,824	£5,294	£6,124	£6,975	£8,032	£31,248
Profit After Tax	£3,907	£4,288	£4,960	£5,649	£6,506	£25,311
Change In Property Value	£13,900	£14,178	£28,923	£37,600	£39,480	£134,081
Net Return	£17,807	£18,466	£33,883	£43,249	£45,986	£159,392
Return From Rental Income (%)	2%	2%	2%	2%	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