Flat BS8 2 beds 2 baths

Upper Belgrave Road, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£48,490

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£106,107

↗ 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	£41,088	£41,704	£42,747	£43,816	£45,130	£214,485
Total Expenses	£30,539	£30,707	£30,910	£31,118	£31,348	£154,621
Profit Before Tax	£10,549	£10,998	£11,837	£12,698	£13,782	£59,864
Profit After Tax	£8,545	£8,908	£9,588	£10,285	£11,164	£48,490
Change In Property Value	£11,000	£11,220	£22,889	£29,755	£31,243	£106,107
Net Return	£19,545	£20,128	£32,477	£40,041	£42,407	£154,597
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