Flat BS8 2 beds 1 bath

Richmond Hill, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£56,418

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£101,284

↗ 19%After 5 Years

Return On Investment

92%

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	£39,216	£39,804	£40,799	£41,819	£43,074	£204,713
Total Expenses	£26,751	£26,856	£26,998	£27,144	£27,312	£135,061
Profit Before Tax	£12,465	£12,948	£13,801	£14,675	£15,762	£69,651
Profit After Tax	£10,097	£10,488	£11,179	£11,887	£12,767	£56,418
Change In Property Value	£10,500	£10,710	£21,848	£28,403	£29,823	£101,284
Net Return	£20,597	£21,198	£33,027	£40,290	£42,590	£157,702
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	12%	12%	19%	23%	25%	92%

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