Flat BS8 3 beds 2 baths

Wesley Place, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£36,997

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£81,992

↗ 19%After 5 Years

Return On Investment

87%

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	£31,752	£32,228	£33,034	£33,860	£34,876	£165,750
Total Expenses	£23,712	£23,844	£24,004	£24,167	£24,347	£120,074
Profit Before Tax	£8,040	£8,384	£9,030	£9,693	£10,529	£45,676
Profit After Tax	£6,512	£6,791	£7,314	£7,851	£8,528	£36,997
Change In Property Value	£8,500	£8,670	£17,687	£22,993	£24,142	£81,992
Net Return	£15,012	£15,461	£25,001	£30,844	£32,671	£118,990
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	22%	24%	87%

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