Flat
BS8
1 bed
1 bath
Apartment 17, The Clifton Collection, College Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£128,497First YearProfit From Rental Income
£43,344
↗ 34%After 5 Years
Change In Property Value
£77,168
↗ 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 | £29,880 | £30,328 | £31,086 | £31,864 | £32,819 | £155,978 |
| Total Expenses | £20,298 | £20,376 | £20,482 | £20,592 | £20,718 | £102,466 |
| Profit Before Tax | £9,582 | £9,952 | £10,604 | £11,272 | £12,101 | £53,512 |
| Profit After Tax | £7,762 | £8,061 | £8,589 | £9,130 | £9,802 | £43,344 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £22,722 | £77,168 |
| Net Return | £15,761 | £16,221 | £25,235 | £30,770 | £32,524 | £120,513 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| 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