Flat BS8 2 beds 1 bath

Clifton Road, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£160,000First Year

Profit From Rental Income

After 5 Years

£53,401

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£94,532

↗ 19%After 5 Years

Return On Investment

92%

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	£36,612	£37,161	£38,090	£39,042	£40,214	£191,120
Total Expenses	£24,802	£24,896	£25,025	£25,158	£25,311	£125,192
Profit Before Tax	£11,810	£12,265	£13,065	£13,885	£14,902	£65,927
Profit After Tax	£9,566	£9,935	£10,583	£11,246	£12,071	£53,401
Change In Property Value	£9,800	£9,996	£20,392	£26,509	£27,835	£94,532
Net Return	£19,366	£19,931	£30,974	£37,756	£39,906	£147,933
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	12%	12%	19%	24%	25%	92%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change