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

£51,717

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£112,860

↗ 19%After 5 Years

Return On Investment

85%

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	£43,704	£44,360	£45,469	£46,605	£48,003	£228,141
Total Expenses	£32,450	£32,628	£32,843	£33,064	£33,308	£164,293
Profit Before Tax	£11,254	£11,732	£12,625	£13,541	£14,696	£63,848
Profit After Tax	£9,116	£9,503	£10,226	£10,969	£11,904	£51,717
Change In Property Value	£11,700	£11,934	£24,345	£31,649	£33,231	£112,860
Net Return	£20,816	£21,437	£34,572	£42,618	£45,135	£164,577
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	22%	23%	85%

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