Flat
BS8
2 beds
2 baths
St. Johns Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£52,624
↗ 27%After 5 Years
Change In Property Value
£114,789
↗ 19%After 5 Years
Return On Investment
85%
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 | £44,448 | £45,115 | £46,243 | £47,399 | £48,821 | £232,025 |
| Total Expenses | £32,996 | £33,177 | £33,396 | £33,620 | £33,868 | £167,057 |
| Profit Before Tax | £11,452 | £11,938 | £12,847 | £13,779 | £14,953 | £64,968 |
| Profit After Tax | £9,276 | £9,670 | £10,406 | £11,161 | £12,112 | £52,624 |
| Change In Property Value | £11,900 | £12,138 | £24,762 | £32,190 | £33,799 | £114,789 |
| Net Return | £21,176 | £21,808 | £35,167 | £43,351 | £45,911 | £167,413 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 23% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change