Flat
BS8
2 beds
2 baths
Manilla Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£48,490
↗ 27%After 5 Years
Change In Property Value
£106,107
↗ 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 | £41,088 | £41,704 | £42,747 | £43,816 | £45,130 | £214,485 |
| Total Expenses | £30,539 | £30,707 | £30,910 | £31,118 | £31,348 | £154,621 |
| Profit Before Tax | £10,549 | £10,998 | £11,837 | £12,698 | £13,782 | £59,864 |
| Profit After Tax | £8,545 | £8,908 | £9,588 | £10,285 | £11,164 | £48,490 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £31,243 | £106,107 |
| Net Return | £19,545 | £20,128 | £32,477 | £40,041 | £42,407 | £154,597 |
| 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