Flat
BS8
2 beds
2 baths
The Clifton Collection, Apartment 15, College Road, Clifton BS8
South West, England · BS8
View property listing
Initial Investment
£240,500First YearProfit From Rental Income
£26,546
↗ 11%After 5 Years
Change In Property Value
£138,904
↗ 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 | £39,600 | £40,194 | £41,199 | £42,229 | £43,496 | £206,717 |
| Total Expenses | £34,526 | £34,631 | £34,775 | £34,922 | £35,091 | £173,945 |
| Profit Before Tax | £5,074 | £5,563 | £6,424 | £7,307 | £8,405 | £32,772 |
| Profit After Tax | £4,110 | £4,506 | £5,203 | £5,919 | £6,808 | £26,546 |
| Change In Property Value | £14,400 | £14,688 | £29,964 | £38,953 | £40,900 | £138,904 |
| Net Return | £18,510 | £19,194 | £35,167 | £44,871 | £47,708 | £165,450 |
| 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