Flat
BS8
2 beds
2 baths
The Cloisters, 20 College Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£233,497First YearProfit From Rental Income
£25,559
↗ 11%After 5 Years
Change In Property Value
£135,045
↗ 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 | £38,496 | £39,073 | £40,050 | £41,052 | £42,283 | £200,954 |
| Total Expenses | £33,622 | £33,726 | £33,866 | £34,010 | £34,176 | £169,400 |
| Profit Before Tax | £4,874 | £5,348 | £6,184 | £7,041 | £8,107 | £31,554 |
| Profit After Tax | £3,948 | £4,332 | £5,009 | £5,703 | £6,567 | £25,559 |
| Change In Property Value | £14,000 | £14,280 | £29,131 | £37,870 | £39,764 | £135,045 |
| Net Return | £17,948 | £18,612 | £34,140 | £43,574 | £46,330 | £160,604 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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