Flat BS8 2 beds 1 bath

Oakfield Grove, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£45,874

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£86,815

↗ 19%After 5 Years

Return On Investment

91%

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	£33,612	£34,116	£34,969	£35,843	£36,919	£175,459
Total Expenses	£23,515	£23,618	£23,753	£23,891	£24,047	£118,824
Profit Before Tax	£10,097	£10,498	£11,216	£11,952	£12,871	£56,635
Profit After Tax	£8,179	£8,503	£9,085	£9,682	£10,426	£45,874
Change In Property Value	£9,000	£9,180	£18,727	£24,345	£25,563	£86,815
Net Return	£17,179	£17,683	£27,812	£34,027	£35,988	£132,689
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	12%	12%	19%	23%	25%	91%

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