Flat
BS8
2 beds
2 baths
Litfield, Clifton Down, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£30,203
↗ 11%After 5 Years
Change In Property Value
£153,373
↗ 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 | £43,728 | £44,384 | £45,494 | £46,631 | £48,030 | £228,266 |
| Total Expenses | £37,914 | £38,026 | £38,180 | £38,338 | £38,520 | £190,978 |
| Profit Before Tax | £5,814 | £6,358 | £7,314 | £8,293 | £9,510 | £37,288 |
| Profit After Tax | £4,709 | £5,150 | £5,924 | £6,718 | £7,703 | £30,203 |
| Change In Property Value | £15,900 | £16,218 | £33,085 | £43,010 | £45,161 | £153,373 |
| Net Return | £20,609 | £21,368 | £39,009 | £49,728 | £52,863 | £183,577 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 8% | 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