Flat BS8 2 beds 1 bath

Pembroke Road, Clifton BS8

South West, England · BS8

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£32,411

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£72,346

↗ 19%After 5 Years

Return On Investment

87%

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	£28,020	£28,440	£29,151	£29,880	£30,776	£146,268
Total Expenses	£20,981	£21,099	£21,241	£21,386	£21,546	£106,254
Profit Before Tax	£7,039	£7,341	£7,910	£8,494	£9,230	£40,014
Profit After Tax	£5,701	£5,946	£6,407	£6,880	£7,476	£32,411
Change In Property Value	£7,500	£7,650	£15,606	£20,288	£21,302	£72,346
Net Return	£13,201	£13,596	£22,013	£27,168	£28,779	£104,757
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	23%	24%	87%

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