Flat
BS8
3 beds
2 baths
College Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£35,297
↗ 12%After 5 Years
Change In Property Value
£173,630
↗ 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 | £49,500 | £50,243 | £51,499 | £52,786 | £54,370 | £258,397 |
| Total Expenses | £42,658 | £42,778 | £42,946 | £43,119 | £43,320 | £214,820 |
| Profit Before Tax | £6,843 | £7,465 | £8,552 | £9,667 | £11,050 | £43,576 |
| Profit After Tax | £5,542 | £6,046 | £6,927 | £7,830 | £8,950 | £35,297 |
| Change In Property Value | £18,000 | £18,360 | £37,454 | £48,691 | £51,125 | £173,630 |
| Net Return | £23,542 | £24,406 | £44,382 | £56,521 | £60,075 | £208,927 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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