Flat BS8 4 beds 2 baths

Granby Hill, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£53,080

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£115,754

↗ 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	£44,820	£45,492	£46,630	£47,795	£49,229	£233,966
Total Expenses	£33,269	£33,451	£33,672	£33,897	£34,147	£168,436
Profit Before Tax	£11,551	£12,041	£12,958	£13,898	£15,082	£65,531
Profit After Tax	£9,356	£9,754	£10,496	£11,257	£12,217	£53,080
Change In Property Value	£12,000	£12,240	£24,970	£32,460	£34,084	£115,754
Net Return	£21,356	£21,994	£35,466	£43,718	£46,300	£168,833
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