Flat BS8 3 beds 2 baths

Wesley Place, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£14,582

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£81,992

↗ 19%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,000	£24,360	£24,969	£25,593	£26,361	£125,283
Total Expenses	£21,262	£21,344	£21,448	£21,554	£21,673	£107,281
Profit Before Tax	£2,738	£3,016	£3,521	£4,039	£4,688	£18,002
Profit After Tax	£2,218	£2,443	£2,852	£3,272	£3,797	£14,582
Change In Property Value	£8,500	£8,670	£17,687	£22,993	£24,142	£81,992
Net Return	£10,718	£11,113	£20,539	£26,265	£27,939	£96,574
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	8%	15%	19%	20%	70%

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