Flat
BS8
2 beds
1 bath
Downside Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£37,977
↗ 30%After 5 Years
Change In Property Value
£76,204
↗ 19%After 5 Years
Return On Investment
90%
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 | £29,508 | £29,951 | £30,699 | £31,467 | £32,411 | £154,036 |
| Total Expenses | £21,186 | £21,290 | £21,420 | £21,553 | £21,702 | £107,150 |
| Profit Before Tax | £8,322 | £8,661 | £9,280 | £9,914 | £10,709 | £46,886 |
| Profit After Tax | £6,740 | £7,015 | £7,517 | £8,031 | £8,674 | £37,977 |
| Change In Property Value | £7,900 | £8,058 | £16,438 | £21,370 | £22,438 | £76,204 |
| Net Return | £14,640 | £15,073 | £23,955 | £29,400 | £31,113 | £114,182 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change