Flat
BS8
2 beds
1 bath
Saville Place, Clifton Village BS8
South West, England · BS8
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£10,525
↗ 8%After 5 Years
Change In Property Value
£75,240
↗ 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 | £21,456 | £21,778 | £22,322 | £22,880 | £23,567 | £112,003 |
| Total Expenses | £19,619 | £19,697 | £19,794 | £19,894 | £20,005 | £99,010 |
| Profit Before Tax | £1,837 | £2,081 | £2,528 | £2,986 | £3,561 | £12,993 |
| Profit After Tax | £1,488 | £1,685 | £2,048 | £2,419 | £2,885 | £10,525 |
| Change In Property Value | £7,800 | £7,956 | £16,230 | £21,099 | £22,154 | £75,240 |
| Net Return | £9,288 | £9,641 | £18,278 | £23,518 | £25,039 | £85,764 |
| 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