Flat BS8 3 beds 2 baths

Oakfield Road, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£45,036

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£212,215

↗ 19%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£60,504	£61,412	£62,947	£64,521	£66,456	£315,839
Total Expenses	£51,693	£51,830	£52,026	£52,227	£52,464	£260,240
Profit Before Tax	£8,811	£9,582	£10,921	£12,293	£13,993	£55,599
Profit After Tax	£7,137	£7,761	£8,846	£9,957	£11,334	£45,036
Change In Property Value	£22,000	£22,440	£45,778	£59,511	£62,486	£212,215
Net Return	£29,137	£30,201	£54,623	£69,468	£73,820	£257,250
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	8%	8%	14%	18%	19%	67%

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