Flat
BS8
4 beds
1 bath
Victoria Square, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£32,411
↗ 27%After 5 Years
Change In Property Value
£72,346
↗ 19%After 5 Years
Return On Investment
87%
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 | £28,020 | £28,440 | £29,151 | £29,880 | £30,776 | £146,268 |
| Total Expenses | £20,981 | £21,099 | £21,241 | £21,386 | £21,546 | £106,254 |
| Profit Before Tax | £7,039 | £7,341 | £7,910 | £8,494 | £9,230 | £40,014 |
| Profit After Tax | £5,701 | £5,946 | £6,407 | £6,880 | £7,476 | £32,411 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £21,302 | £72,346 |
| Net Return | £13,201 | £13,596 | £22,013 | £27,168 | £28,779 | £104,757 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change