Flat
BS8
2 beds
1 bath
Gordon Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£45,351
↗ 33%After 5 Years
Change In Property Value
£81,992
↗ 19%After 5 Years
Return On Investment
93%
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 | £31,752 | £32,228 | £33,034 | £33,860 | £34,876 | £165,750 |
| Total Expenses | £21,737 | £21,824 | £21,941 | £22,061 | £22,199 | £109,761 |
| Profit Before Tax | £10,015 | £10,404 | £11,093 | £11,799 | £12,677 | £55,989 |
| Profit After Tax | £8,112 | £8,428 | £8,985 | £9,557 | £10,268 | £45,351 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £24,142 | £81,992 |
| Net Return | £16,612 | £17,098 | £26,672 | £32,550 | £34,411 | £127,343 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 25% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change