Flat
BS8
1 bed
1 bath
Oakfield Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£7,809
↗ 7%After 5 Years
Change In Property Value
£64,629
↗ 19%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,420 | £18,696 | £19,164 | £19,643 | £20,232 | £96,155 |
| Total Expenses | £17,133 | £17,207 | £17,296 | £17,388 | £17,490 | £86,514 |
| Profit Before Tax | £1,287 | £1,490 | £1,867 | £2,255 | £2,742 | £9,641 |
| Profit After Tax | £1,042 | £1,207 | £1,512 | £1,826 | £2,221 | £7,809 |
| Change In Property Value | £6,700 | £6,834 | £13,941 | £18,124 | £19,030 | £64,629 |
| Net Return | £7,742 | £8,041 | £15,454 | £19,950 | £21,251 | £72,438 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change