Flat BS8 2 beds 2 baths

Oakfield Road, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£160,000First Year

Profit From Rental Income

After 5 Years

£42,992

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£94,532

↗ 19%After 5 Years

Return On Investment

86%

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	£36,612	£37,161	£38,090	£39,042	£40,214	£191,120
Total Expenses	£27,263	£27,414	£27,596	£27,782	£27,988	£138,043
Profit Before Tax	£9,349	£9,748	£10,494	£11,260	£12,226	£53,077
Profit After Tax	£7,573	£7,896	£8,500	£9,121	£9,903	£42,992
Change In Property Value	£9,800	£9,996	£20,392	£26,509	£27,835	£94,532
Net Return	£17,373	£17,892	£28,892	£35,630	£37,738	£137,524
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	22%	24%	86%

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