Flat BS5 0 beds 1 bath

Clouds Hill Road, Bristol BS5

South West, England · BS5

Initial Investment

First Year

£40,600First Year

Profit From Rental Income

After 5 Years

£7,868

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£25,466

↗ 19%After 5 Years

Return On Investment

82%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,864	£10,012	£10,262	£10,519	£10,834	£51,491
Total Expenses	£8,224	£8,284	£8,352	£8,422	£8,496	£41,778
Profit Before Tax	£1,641	£1,728	£1,910	£2,097	£2,338	£9,714
Profit After Tax	£1,329	£1,399	£1,547	£1,699	£1,894	£7,868
Change In Property Value	£2,640	£2,693	£5,493	£7,141	£7,498	£25,466
Net Return	£3,969	£4,092	£7,040	£8,840	£9,392	£33,334
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	10%	10%	17%	22%	23%	82%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change