Flat BS8 1 bed 1 bath

Royal York Crescent, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£8,208

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£26,045

↗ 19%After 5 Years

Return On Investment

83%

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	£10,080	£10,231	£10,487	£10,749	£11,072	£52,619
Total Expenses	£8,364	£8,425	£8,494	£8,564	£8,639	£42,486
Profit Before Tax	£1,716	£1,806	£1,993	£2,185	£2,433	£10,133
Profit After Tax	£1,390	£1,463	£1,614	£1,770	£1,971	£8,208
Change In Property Value	£2,700	£2,754	£5,618	£7,304	£7,669	£26,045
Net Return	£4,090	£4,217	£7,233	£9,074	£9,639	£34,252
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	10%	17%	22%	23%	83%

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