Flat
BS8
2 beds
2 baths
Apartment 14, The Clifton Collection, College Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£273,750First YearProfit From Rental Income
£94,660
↗ 35%After 5 Years
Change In Property Value
£157,232
↗ 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 | £60,888 | £61,801 | £63,346 | £64,930 | £66,878 | £317,844 |
| Total Expenses | £39,864 | £39,988 | £40,174 | £40,364 | £40,589 | £200,979 |
| Profit Before Tax | £21,024 | £21,813 | £23,173 | £24,566 | £26,289 | £116,864 |
| Profit After Tax | £17,030 | £17,668 | £18,770 | £19,899 | £21,294 | £94,660 |
| Change In Property Value | £16,300 | £16,626 | £33,917 | £44,092 | £46,297 | £157,232 |
| Net Return | £33,330 | £34,294 | £52,687 | £63,991 | £67,591 | £251,892 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 12% | 13% | 19% | 23% | 25% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change