Flat BS8 1 bed 1 bath

College Court, Pembroke Road, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£6,867

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£60,771

↗ 19%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,328	£17,588	£18,028	£18,478	£19,033	£90,455
Total Expenses	£16,230	£16,302	£16,389	£16,478	£16,576	£81,977
Profit Before Tax	£1,098	£1,286	£1,638	£2,000	£2,456	£8,478
Profit After Tax	£889	£1,041	£1,327	£1,620	£1,990	£6,867
Change In Property Value	£6,300	£6,426	£13,109	£17,042	£17,894	£60,771
Net Return	£7,189	£7,467	£14,436	£18,662	£19,883	£67,638
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	20%	68%

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