Flat
BS8
2 beds
1 bath
Downside Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£10,726
↗ 8%After 5 Years
Change In Property Value
£76,204
↗ 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 | £21,720 | £22,046 | £22,597 | £23,162 | £23,857 | £113,381 |
| Total Expenses | £19,844 | £19,922 | £20,020 | £20,121 | £20,233 | £100,140 |
| Profit Before Tax | £1,876 | £2,124 | £2,577 | £3,041 | £3,624 | £13,242 |
| Profit After Tax | £1,520 | £1,720 | £2,087 | £2,463 | £2,935 | £10,726 |
| Change In Property Value | £7,900 | £8,058 | £16,438 | £21,370 | £22,438 | £76,204 |
| Net Return | £9,420 | £9,778 | £18,525 | £23,833 | £25,374 | £86,930 |
| 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