Flat
BS8
2 beds
2 baths
Apartment 27, The Clifton Collection, College Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£19,029
↗ 10%After 5 Years
Change In Property Value
£109,001
↗ 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 | £31,080 | £31,546 | £32,335 | £33,143 | £34,138 | £162,242 |
| Total Expenses | £27,524 | £27,617 | £27,739 | £27,864 | £28,006 | £138,749 |
| Profit Before Tax | £3,556 | £3,929 | £4,596 | £5,280 | £6,132 | £23,492 |
| Profit After Tax | £2,880 | £3,183 | £3,723 | £4,277 | £4,967 | £19,029 |
| Change In Property Value | £11,300 | £11,526 | £23,513 | £30,567 | £32,095 | £109,001 |
| Net Return | £14,180 | £14,709 | £27,236 | £34,844 | £37,062 | £128,030 |
| 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