Flat
BS8
1 bed
1 bath
College Road, Clifton BS8
South West, England · BS8
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£27,414
↗ 32%After 5 Years
Change In Property Value
£54,018
↗ 19%After 5 Years
Return On Investment
94%
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 | £20,916 | £21,230 | £21,760 | £22,304 | £22,974 | £109,184 |
| Total Expenses | £14,901 | £14,971 | £15,061 | £15,152 | £15,256 | £75,340 |
| Profit Before Tax | £6,015 | £6,259 | £6,700 | £7,152 | £7,718 | £33,844 |
| Profit After Tax | £4,872 | £5,070 | £5,427 | £5,793 | £6,252 | £27,414 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £15,906 | £54,018 |
| Net Return | £10,472 | £10,782 | £17,079 | £20,941 | £22,157 | £81,432 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 26% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change