Flat
BS8
2 beds
3 baths
Tyndalls Park Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£25,663
↗ 18%After 5 Years
Change In Property Value
£92,605
↗ 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 | £24,204 | £24,567 | £24,936 | £25,559 | £26,198 | £125,464 |
| Total Expenses | £18,577 | £18,664 | £18,742 | £18,846 | £18,952 | £93,781 |
| Profit Before Tax | £5,627 | £5,903 | £6,194 | £6,713 | £7,246 | £31,683 |
| Profit After Tax | £4,558 | £4,782 | £5,017 | £5,438 | £5,869 | £25,663 |
| Change In Property Value | £8,800 | £17,952 | £23,338 | £24,504 | £18,011 | £92,605 |
| Net Return | £13,358 | £22,734 | £28,355 | £29,942 | £23,880 | £118,268 |
| 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