Flat
BS8
2 beds
1 bath
Goldney Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£20,711
↗ 10%After 5 Years
Change In Property Value
£115,754
↗ 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 | £33,000 | £33,495 | £34,332 | £35,191 | £36,246 | £172,264 |
| Total Expenses | £29,105 | £29,201 | £29,327 | £29,457 | £29,605 | £146,695 |
| Profit Before Tax | £3,895 | £4,294 | £5,005 | £5,734 | £6,641 | £25,570 |
| Profit After Tax | £3,155 | £3,479 | £4,054 | £4,644 | £5,379 | £20,711 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £34,084 | £115,754 |
| Net Return | £15,155 | £15,719 | £29,024 | £37,105 | £39,463 | £136,465 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| 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