Flat
BS8
2 beds
1 bath
Pro-Cathedral Lane, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£10,031
↗ 8%After 5 Years
Change In Property Value
£73,311
↗ 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 | £20,904 | £21,218 | £21,748 | £22,292 | £22,960 | £109,122 |
| Total Expenses | £19,167 | £19,244 | £19,340 | £19,438 | £19,548 | £96,738 |
| Profit Before Tax | £1,737 | £1,973 | £2,408 | £2,853 | £3,412 | £12,384 |
| Profit After Tax | £1,407 | £1,598 | £1,950 | £2,311 | £2,764 | £10,031 |
| Change In Property Value | £7,600 | £7,752 | £15,814 | £20,558 | £21,586 | £73,311 |
| Net Return | £9,007 | £9,350 | £17,764 | £22,869 | £24,350 | £83,341 |
| 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