Flat
BS8
2 beds
1 bath
Royal Park, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£39,371
↗ 33%After 5 Years
Change In Property Value
£71,381
↗ 19%After 5 Years
Return On Investment
94%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,636 | £28,051 | £28,752 | £29,471 | £30,355 | £144,264 |
| Total Expenses | £18,943 | £19,019 | £19,122 | £19,226 | £19,347 | £95,658 |
| Profit Before Tax | £8,693 | £9,031 | £9,630 | £10,244 | £11,008 | £48,606 |
| Profit After Tax | £7,041 | £7,315 | £7,800 | £8,298 | £8,916 | £39,371 |
| Change In Property Value | £7,400 | £7,548 | £15,398 | £20,017 | £21,018 | £71,381 |
| Net Return | £14,441 | £14,863 | £23,198 | £28,315 | £29,935 | £110,752 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 25% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change