Flat
BS8
1 bed
1 bath
College Court, Pembroke Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£15,968
↗ 16%After 5 Years
Change In Property Value
£66,297
↗ 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 | £17,328 | £17,588 | £17,852 | £18,298 | £18,755 | £89,821 |
| Total Expenses | £13,868 | £13,944 | £14,011 | £14,098 | £14,186 | £70,107 |
| Profit Before Tax | £3,460 | £3,644 | £3,840 | £4,200 | £4,569 | £19,714 |
| Profit After Tax | £2,803 | £2,952 | £3,111 | £3,402 | £3,701 | £15,968 |
| Change In Property Value | £6,300 | £12,852 | £16,708 | £17,543 | £12,894 | £66,297 |
| Net Return | £9,103 | £15,804 | £19,818 | £20,945 | £16,595 | £82,265 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| 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