Flat BS8 2 beds 1 bath

Royal Park, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£12,207

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£81,992

↗ 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	£23,376	£23,727	£24,320	£24,928	£25,676	£122,026
Total Expenses	£21,199	£21,281	£21,383	£21,487	£21,605	£106,955
Profit Before Tax	£2,177	£2,446	£2,937	£3,440	£4,071	£15,071
Profit After Tax	£1,763	£1,981	£2,379	£2,787	£3,297	£12,207
Change In Property Value	£8,500	£8,670	£17,687	£22,993	£24,142	£81,992
Net Return	£10,263	£10,651	£20,066	£25,779	£27,440	£94,199
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	7%	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