Flat BS8 5 beds 1 bath

Hanbury Road, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£193,250First Year

Profit From Rental Income

After 5 Years

£19,971

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£112,860

↗ 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	£32,172	£32,655	£33,471	£34,308	£35,337	£167,942
Total Expenses	£28,427	£28,521	£28,646	£28,773	£28,919	£143,287
Profit Before Tax	£3,745	£4,133	£4,825	£5,534	£6,418	£24,655
Profit After Tax	£3,033	£3,348	£3,908	£4,483	£5,198	£19,971
Change In Property Value	£11,700	£11,934	£24,345	£31,649	£33,231	£112,860
Net Return	£14,733	£15,282	£28,254	£36,132	£38,430	£132,831
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
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