Flat BS8 2 beds 1 bath

Royal York Crescent, Clifton Village, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£14,630

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£91,638

↗ 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	£26,124	£26,516	£27,179	£27,858	£28,694	£136,371
Total Expenses	£23,458	£23,543	£23,652	£23,764	£23,891	£118,308
Profit Before Tax	£2,666	£2,973	£3,526	£4,094	£4,803	£18,062
Profit After Tax	£2,159	£2,408	£2,856	£3,316	£3,891	£14,630
Change In Property Value	£9,500	£9,690	£19,768	£25,698	£26,983	£91,638
Net Return	£11,659	£12,098	£22,624	£29,014	£30,874	£106,269
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
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