Flat
BS8
3 beds
2 baths
Royal Park, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£69,204
↗ 27%After 5 Years
Change In Property Value
£149,515
↗ 19%After 5 Years
Return On Investment
84%
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 | £57,900 | £58,768 | £60,238 | £61,744 | £63,596 | £302,246 |
| Total Expenses | £42,828 | £43,060 | £43,342 | £43,630 | £43,950 | £216,809 |
| Profit Before Tax | £15,072 | £15,709 | £16,896 | £18,113 | £19,646 | £85,436 |
| Profit After Tax | £12,208 | £12,724 | £13,686 | £14,672 | £15,914 | £69,204 |
| Change In Property Value | £15,500 | £15,810 | £32,252 | £41,928 | £44,025 | £149,515 |
| Net Return | £27,708 | £28,534 | £45,938 | £56,600 | £59,938 | £218,719 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 23% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change