Flat
BS8
3 beds
2 baths
Apsley Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£57,686
↗ 33%After 5 Years
Change In Property Value
£101,284
↗ 19%After 5 Years
Return On Investment
92%
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 | £39,216 | £39,804 | £40,799 | £41,819 | £43,074 | £204,713 |
| Total Expenses | £26,451 | £26,549 | £26,685 | £26,824 | £26,986 | £133,495 |
| Profit Before Tax | £12,765 | £13,255 | £14,114 | £14,995 | £16,088 | £71,218 |
| Profit After Tax | £10,340 | £10,737 | £11,433 | £12,146 | £13,031 | £57,686 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £29,823 | £101,284 |
| Net Return | £20,840 | £21,447 | £33,281 | £40,549 | £42,854 | £158,971 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 25% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change