Flat
BS8
2 beds
1 bath
Cornwallis Crescent, Clifton BS8
South West, England · BS8
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£20,229
↗ 17%After 5 Years
Change In Property Value
£77,872
↗ 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 | £20,352 | £20,657 | £20,967 | £21,491 | £22,029 | £105,496 |
| Total Expenses | £15,940 | £16,020 | £16,092 | £16,187 | £16,283 | £80,523 |
| Profit Before Tax | £4,412 | £4,637 | £4,875 | £5,305 | £5,746 | £24,974 |
| Profit After Tax | £3,574 | £3,756 | £3,948 | £4,297 | £4,654 | £20,229 |
| Change In Property Value | £7,400 | £15,096 | £19,625 | £20,606 | £15,145 | £77,872 |
| Net Return | £10,974 | £18,852 | £23,573 | £24,903 | £19,799 | £98,101 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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