Flat
BS8
2 beds
2 baths
St. Johns Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£20,465
↗ 10%After 5 Years
Change In Property Value
£114,789
↗ 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 | £32,724 | £33,215 | £34,045 | £34,896 | £35,943 | £170,824 |
| Total Expenses | £28,879 | £28,974 | £29,100 | £29,229 | £29,376 | £145,559 |
| Profit Before Tax | £3,845 | £4,241 | £4,945 | £5,667 | £6,567 | £25,265 |
| Profit After Tax | £3,114 | £3,435 | £4,006 | £4,590 | £5,319 | £20,465 |
| Change In Property Value | £11,900 | £12,138 | £24,762 | £32,190 | £33,799 | £114,789 |
| Net Return | £15,014 | £15,573 | £28,767 | £36,780 | £39,119 | £135,254 |
| 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