Flat BS8 2 beds 1 bath

Bellevue Crescent, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£26,190

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£54,983

↗ 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	£21,288	£21,607	£22,148	£22,701	£23,382	£111,126
Total Expenses	£15,570	£15,651	£15,751	£15,853	£15,967	£78,792
Profit Before Tax	£5,718	£5,956	£6,396	£6,848	£7,415	£32,334
Profit After Tax	£4,631	£4,824	£5,181	£5,547	£6,006	£26,190
Change In Property Value	£5,700	£5,814	£11,861	£15,419	£16,190	£54,983
Net Return	£10,331	£10,638	£17,042	£20,966	£22,196	£81,173
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	12%	12%	19%	24%	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