Flat
BS8
1 bed
1 bath
Royal York Crescent, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£754
↗ 1%After 5 Years
Change In Property Value
£36,655
↗ 19%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,452 | £10,609 | £10,874 | £11,146 | £11,480 | £54,561 |
| Total Expenses | £10,583 | £10,645 | £10,715 | £10,786 | £10,862 | £53,591 |
| Profit Before Tax | £-131 | £-36 | £159 | £360 | £618 | £970 |
| Profit After Tax | £-131 | £-36 | £129 | £292 | £501 | £754 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £10,793 | £36,655 |
| Net Return | £3,669 | £3,840 | £8,036 | £10,571 | £11,294 | £37,409 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 1% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 19% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change