Flat BS6 3 beds 2 baths

Clarendon Road, Redland, Bristol BS6

South West, England · BS6

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£66,888

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£144,692

↗ 19%After 5 Years

Return On Investment

84%

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	£56,028	£56,868	£58,290	£59,747	£61,540	£292,474
Total Expenses	£41,462	£41,686	£41,960	£42,239	£42,549	£209,896
Profit Before Tax	£14,566	£15,182	£16,330	£17,508	£18,991	£82,577
Profit After Tax	£11,798	£12,297	£13,228	£14,182	£15,383	£66,888
Change In Property Value	£15,000	£15,300	£31,212	£40,576	£42,604	£144,692
Net Return	£26,798	£27,597	£44,440	£54,757	£57,987	£211,580
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	22%	23%	84%

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