Flat BS8 1 bed 1 bath

Fosseway Court, The Fosseway, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£1,975

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£41,478

↗ 19%After 5 Years

Return On Investment

66%

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	£11,820	£11,997	£12,297	£12,605	£12,983	£61,702
Total Expenses	£11,712	£11,776	£11,849	£11,923	£12,004	£59,264
Profit Before Tax	£108	£221	£448	£681	£979	£2,438
Profit After Tax	£87	£179	£363	£552	£793	£1,975
Change In Property Value	£4,300	£4,386	£8,947	£11,632	£12,213	£41,478
Net Return	£4,387	£4,565	£9,311	£12,183	£13,006	£43,453
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	7%	7%	14%	19%	20%	66%

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