Flat BS8 1 bed 1 bath

Bellevue, Clifton BS8

South West, England · BS8

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£9,290

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£70,417

↗ 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	£20,076	£20,377	£20,887	£21,409	£22,051	£104,799
Total Expenses	£18,489	£18,565	£18,659	£18,755	£18,862	£93,330
Profit Before Tax	£1,587	£1,812	£2,228	£2,654	£3,189	£11,469
Profit After Tax	£1,285	£1,468	£1,804	£2,149	£2,583	£9,290
Change In Property Value	£7,300	£7,446	£15,190	£19,747	£20,734	£70,417
Net Return	£8,585	£8,914	£16,994	£21,896	£23,317	£79,707
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
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