Flat
BS8
1 bed
1 bath
College Road, Clifton BS8
South West, England · BS8
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£5,139
↗ 6%After 5 Years
Change In Property Value
£54,018
↗ 19%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,396 | £15,627 | £16,018 | £16,418 | £16,911 | £80,369 |
| Total Expenses | £14,649 | £14,718 | £14,800 | £14,884 | £14,976 | £74,025 |
| Profit Before Tax | £747 | £909 | £1,218 | £1,534 | £1,935 | £6,344 |
| Profit After Tax | £605 | £736 | £986 | £1,243 | £1,567 | £5,139 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £15,906 | £54,018 |
| Net Return | £6,205 | £6,448 | £12,639 | £16,391 | £17,473 | £59,157 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 20% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change