Flat
BS8
3 beds
3 baths
Apartment 41, The Clifton Collection, College Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£114,434
↗ 34%After 5 Years
Change In Property Value
£188,100
↗ 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 | £72,840 | £73,933 | £75,781 | £77,675 | £80,006 | £380,235 |
| Total Expenses | £47,407 | £47,550 | £47,765 | £47,986 | £48,250 | £238,958 |
| Profit Before Tax | £25,433 | £26,383 | £28,016 | £29,689 | £31,756 | £141,276 |
| Profit After Tax | £20,601 | £21,370 | £22,693 | £24,048 | £25,722 | £114,434 |
| Change In Property Value | £19,500 | £19,890 | £40,576 | £52,748 | £55,386 | £188,100 |
| Net Return | £40,101 | £41,260 | £63,268 | £76,796 | £81,108 | £302,533 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 24% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change