Flat
BS8
2 beds
2 baths
South Contemporis, Merchants Road, Clifton Village BS8
South West, England · BS8
View property listing
Initial Investment
£135,150First YearProfit From Rental Income
£11,893
↗ 9%After 5 Years
Change In Property Value
£80,835
↗ 19%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,040 | £23,386 | £23,970 | £24,569 | £25,307 | £120,272 |
| Total Expenses | £20,928 | £21,008 | £21,110 | £21,214 | £21,330 | £105,590 |
| Profit Before Tax | £2,112 | £2,377 | £2,860 | £3,356 | £3,977 | £14,682 |
| Profit After Tax | £1,711 | £1,926 | £2,317 | £2,718 | £3,221 | £11,893 |
| Change In Property Value | £8,380 | £8,548 | £17,437 | £22,668 | £23,802 | £80,835 |
| Net Return | £10,091 | £10,473 | £19,754 | £25,387 | £27,023 | £92,727 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change