Flat
BS8
4 beds
2 baths
Granby Hill, Clifton BS8
South West, England · BS8
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£15,797
↗ 10%After 5 Years
Change In Property Value
£96,268
↗ 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 | £27,444 | £27,856 | £28,552 | £29,266 | £30,144 | £143,261 |
| Total Expenses | £24,542 | £24,629 | £24,742 | £24,857 | £24,988 | £123,759 |
| Profit Before Tax | £2,902 | £3,226 | £3,810 | £4,409 | £5,156 | £19,503 |
| Profit After Tax | £2,350 | £2,613 | £3,086 | £3,571 | £4,176 | £15,797 |
| Change In Property Value | £9,980 | £10,180 | £20,766 | £26,996 | £28,346 | £96,268 |
| Net Return | £12,330 | £12,793 | £23,853 | £30,567 | £32,523 | £112,066 |
| Return From Rental Income (%) | 1% | 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