Flat
BS8
4 beds
2 baths
Granby Hill, Clifton BS8
South West, England · BS8
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£43,820
↗ 27%After 5 Years
Change In Property Value
£96,268
↗ 19%After 5 Years
Return On Investment
86%
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 | £37,284 | £37,843 | £38,789 | £39,759 | £40,952 | £194,628 |
| Total Expenses | £27,754 | £27,907 | £28,093 | £28,283 | £28,492 | £140,529 |
| Profit Before Tax | £9,530 | £9,936 | £10,697 | £11,477 | £12,460 | £54,099 |
| Profit After Tax | £7,719 | £8,048 | £8,664 | £9,296 | £10,092 | £43,820 |
| Change In Property Value | £9,980 | £10,180 | £20,766 | £26,996 | £28,346 | £96,268 |
| Net Return | £17,699 | £18,228 | £29,431 | £36,292 | £38,439 | £140,088 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 24% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change