Flat
BS8
2 beds
2 baths
Apartment 14, The Clifton Collection, College Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£273,750First YearProfit From Rental Income
£31,145
↗ 11%After 5 Years
Change In Property Value
£157,232
↗ 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 | £44,820 | £45,492 | £46,630 | £47,795 | £49,229 | £233,966 |
| Total Expenses | £38,817 | £38,930 | £39,087 | £39,247 | £39,434 | £195,516 |
| Profit Before Tax | £6,003 | £6,562 | £7,543 | £8,548 | £9,796 | £38,451 |
| Profit After Tax | £4,862 | £5,315 | £6,109 | £6,924 | £7,935 | £31,145 |
| Change In Property Value | £16,300 | £16,626 | £33,917 | £44,092 | £46,297 | £157,232 |
| Net Return | £21,162 | £21,941 | £40,027 | £51,016 | £54,231 | £188,377 |
| 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