Flat
BS8
1 bed
1 bath
Alma Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£25,468
↗ 27%After 5 Years
Change In Property Value
£57,867
↗ 19%After 5 Years
Return On Investment
89%
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 | £22,404 | £22,740 | £23,309 | £23,891 | £24,608 | £116,952 |
| Total Expenses | £16,882 | £16,979 | £17,094 | £17,213 | £17,343 | £85,510 |
| Profit Before Tax | £5,522 | £5,761 | £6,214 | £6,679 | £7,265 | £31,442 |
| Profit After Tax | £4,473 | £4,667 | £5,034 | £5,410 | £5,885 | £25,468 |
| Change In Property Value | £5,999 | £6,119 | £12,483 | £16,228 | £17,039 | £57,867 |
| Net Return | £10,472 | £10,786 | £17,516 | £21,637 | £22,924 | £83,335 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change