Flat BS8 1 bed 1 bath

Buckingham Place, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£31,454

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£70,417

↗ 19%After 5 Years

Return On Investment

88%

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	£27,264	£27,673	£28,365	£29,074	£29,946	£142,322
Total Expenses	£20,435	£20,550	£20,688	£20,830	£20,986	£103,489
Profit Before Tax	£6,829	£7,123	£7,676	£8,244	£8,960	£38,832
Profit After Tax	£5,532	£5,770	£6,218	£6,677	£7,258	£31,454
Change In Property Value	£7,300	£7,446	£15,190	£19,747	£20,734	£70,417
Net Return	£12,832	£13,216	£21,408	£26,424	£27,992	£101,871
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	23%	24%	88%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change