Flat
BS8
3 beds
1 bath
Richmond Park Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£47,756
↗ 32%After 5 Years
Change In Property Value
£89,709
↗ 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 | £34,740 | £35,261 | £36,143 | £37,046 | £38,158 | £181,348 |
| Total Expenses | £24,223 | £24,328 | £24,465 | £24,606 | £24,766 | £122,389 |
| Profit Before Tax | £10,517 | £10,933 | £11,677 | £12,440 | £13,391 | £58,959 |
| Profit After Tax | £8,519 | £8,856 | £9,459 | £10,076 | £10,847 | £47,756 |
| Change In Property Value | £9,300 | £9,486 | £19,351 | £25,157 | £26,415 | £89,709 |
| Net Return | £17,819 | £18,342 | £28,810 | £35,233 | £37,262 | £137,465 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change