Flat BS8 2 beds 1 bath

Melrose Place, Clifton BS8

South West, England · BS8

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£30,091

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£67,523

↗ 19%After 5 Years

Return On Investment

88%

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	£26,148	£26,540	£27,204	£27,884	£28,720	£136,496
Total Expenses	£19,616	£19,727	£19,860	£19,997	£20,147	£99,346
Profit Before Tax	£6,532	£6,813	£7,344	£7,887	£8,574	£37,150
Profit After Tax	£5,291	£5,519	£5,948	£6,389	£6,945	£30,091
Change In Property Value	£7,000	£7,140	£14,566	£18,935	£19,882	£67,523
Net Return	£12,291	£12,659	£20,514	£25,324	£26,827	£97,614
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	23%	24%	88%

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