Flat
BS8
2 beds
2 baths
Upper Belgrave Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£18,288
↗ 10%After 5 Years
Change In Property Value
£106,107
↗ 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 | £30,252 | £30,706 | £31,473 | £32,260 | £33,228 | £157,920 |
| Total Expenses | £26,846 | £26,938 | £27,058 | £27,180 | £27,320 | £135,341 |
| Profit Before Tax | £3,406 | £3,768 | £4,416 | £5,080 | £5,909 | £22,578 |
| Profit After Tax | £2,758 | £3,052 | £3,577 | £4,115 | £4,786 | £18,288 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £31,243 | £106,107 |
| Net Return | £13,758 | £14,272 | £26,466 | £33,870 | £36,029 | £124,396 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| 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