Flat BS8 2 beds 2 baths

Manilla Road, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£3,618

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£106,107

↗ 19%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,400	£26,796	£27,466	£28,153	£28,997	£137,812
Total Expenses	£26,461	£26,547	£26,657	£26,769	£26,896	£133,331
Profit Before Tax	£-61	£249	£809	£1,383	£2,101	£4,481
Profit After Tax	£-61	£202	£655	£1,120	£1,702	£3,618
Change In Property Value	£11,000	£11,220	£22,889	£29,755	£31,243	£106,107
Net Return	£10,939	£11,422	£23,544	£30,876	£32,945	£109,725
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	6%	6%	13%	17%	18%	61%

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