Flat BS8 1 bed 1 bath

Queens Avenue, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£10,851

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£28,938

↗ 19%After 5 Years

Return On Investment

86%

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	£11,208	£11,376	£11,661	£11,952	£12,311	£58,507
Total Expenses	£8,892	£8,951	£9,018	£9,087	£9,162	£45,110
Profit Before Tax	£2,316	£2,425	£2,642	£2,865	£3,149	£13,397
Profit After Tax	£1,876	£1,965	£2,140	£2,320	£2,550	£10,851
Change In Property Value	£3,000	£3,060	£6,242	£8,115	£8,521	£28,938
Net Return	£4,876	£5,025	£8,383	£10,436	£11,071	£39,790
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	11%	11%	18%	23%	24%	86%

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