Flat
BS8
2 beds
1 bath
Pembroke Road, Clifton BS8
South West, England · BS8
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£9,784
↗ 8%After 5 Years
Change In Property Value
£72,346
↗ 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 | £20,628 | £20,937 | £21,461 | £21,997 | £22,657 | £107,681 |
| Total Expenses | £18,941 | £19,018 | £19,113 | £19,211 | £19,319 | £95,602 |
| Profit Before Tax | £1,687 | £1,920 | £2,348 | £2,787 | £3,338 | £12,079 |
| Profit After Tax | £1,367 | £1,555 | £1,902 | £2,257 | £2,704 | £9,784 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £21,302 | £72,346 |
| Net Return | £8,867 | £9,205 | £17,508 | £22,545 | £24,006 | £82,130 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| 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