Flat
BS8
2 beds
2 baths
Bridge House, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£83,016
↗ 27%After 5 Years
Change In Property Value
£178,453
↗ 19%After 5 Years
Return On Investment
84%
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 | £69,108 | £70,145 | £71,898 | £73,696 | £75,907 | £360,753 |
| Total Expenses | £51,020 | £51,294 | £51,629 | £51,971 | £52,350 | £258,265 |
| Profit Before Tax | £18,088 | £18,850 | £20,269 | £21,725 | £23,556 | £102,489 |
| Profit After Tax | £14,651 | £15,269 | £16,418 | £17,597 | £19,081 | £83,016 |
| Change In Property Value | £18,500 | £18,870 | £38,495 | £50,043 | £52,545 | £178,453 |
| Net Return | £33,151 | £34,139 | £54,913 | £67,640 | £71,626 | £261,469 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 23% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change