Flat
BS8
2 beds
1 bath
Hanbury Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£26,446
↗ 18%After 5 Years
Change In Property Value
£94,710
↗ 21%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,756 | £25,127 | £25,504 | £26,142 | £26,795 | £128,325 |
| Total Expenses | £18,954 | £19,041 | £19,120 | £19,226 | £19,334 | £95,676 |
| Profit Before Tax | £5,802 | £6,086 | £6,384 | £6,916 | £7,462 | £32,649 |
| Profit After Tax | £4,699 | £4,930 | £5,171 | £5,602 | £6,044 | £26,446 |
| Change In Property Value | £9,000 | £18,360 | £23,868 | £25,061 | £18,420 | £94,710 |
| Net Return | £13,699 | £23,290 | £29,039 | £30,663 | £24,464 | £121,155 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 17% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change