Flat
BS8
2 beds
1 bath
Tyndalls Park Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£12,100
↗ 15%After 5 Years
Change In Property Value
£55,773
↗ 21%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,580 | £14,799 | £15,021 | £15,396 | £15,781 | £75,577 |
| Total Expenses | £11,984 | £12,056 | £12,119 | £12,199 | £12,280 | £60,639 |
| Profit Before Tax | £2,596 | £2,742 | £2,901 | £3,197 | £3,501 | £14,938 |
| Profit After Tax | £2,102 | £2,221 | £2,350 | £2,590 | £2,836 | £12,100 |
| Change In Property Value | £5,300 | £10,812 | £14,056 | £14,758 | £10,847 | £55,773 |
| Net Return | £7,402 | £13,033 | £16,406 | £17,348 | £13,683 | £67,873 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change