Flat BS8 2 beds 2 baths

Bridge House, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£36,531

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£178,453

↗ 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	£50,880	£51,643	£52,934	£54,258	£55,885	£265,600
Total Expenses	£43,787	£43,910	£44,082	£44,258	£44,463	£220,500
Profit Before Tax	£7,093	£7,734	£8,853	£10,000	£11,422	£45,100
Profit After Tax	£5,745	£6,264	£7,171	£8,100	£9,252	£36,531
Change In Property Value	£18,500	£18,870	£38,495	£50,043	£52,545	£178,453
Net Return	£24,245	£25,134	£45,665	£58,143	£61,797	£214,985
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	8%	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