Flat
BS8
2 beds
1 bath
Clifton Park Road, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£40,975
↗ 32%After 5 Years
Change In Property Value
£77,169
↗ 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 | £29,880 | £30,328 | £31,086 | £31,864 | £32,819 | £155,978 |
| Total Expenses | £20,858 | £20,949 | £21,068 | £21,189 | £21,327 | £105,391 |
| Profit Before Tax | £9,022 | £9,379 | £10,019 | £10,674 | £11,492 | £50,587 |
| Profit After Tax | £7,308 | £7,597 | £8,115 | £8,646 | £9,309 | £40,975 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £22,722 | £77,169 |
| Net Return | £15,308 | £15,757 | £24,762 | £30,287 | £32,031 | £118,144 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 25% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change