Flat
BS8
2 beds
1 bath
Gordon Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£12,207
↗ 9%After 5 Years
Change In Property Value
£81,992
↗ 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 | £23,376 | £23,727 | £24,320 | £24,928 | £25,676 | £122,026 |
| Total Expenses | £21,199 | £21,281 | £21,383 | £21,487 | £21,605 | £106,955 |
| Profit Before Tax | £2,177 | £2,446 | £2,937 | £3,440 | £4,071 | £15,071 |
| Profit After Tax | £1,763 | £1,981 | £2,379 | £2,787 | £3,297 | £12,207 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £24,142 | £81,992 |
| Net Return | £10,263 | £10,651 | £20,066 | £25,779 | £27,440 | £94,199 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| 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