Flat
BS8
3 beds
2 baths
Oakfield Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£99,094
↗ 26%After 5 Years
Change In Property Value
£212,215
↗ 19%After 5 Years
Return On Investment
81%
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 | £82,176 | £83,409 | £85,494 | £87,631 | £90,260 | £428,970 |
| Total Expenses | £60,578 | £60,902 | £61,298 | £61,703 | £62,151 | £306,632 |
| Profit Before Tax | £21,598 | £22,507 | £24,196 | £25,929 | £28,109 | £122,338 |
| Profit After Tax | £17,494 | £18,230 | £19,599 | £21,002 | £22,768 | £99,094 |
| Change In Property Value | £22,000 | £22,440 | £45,778 | £59,511 | £62,486 | £212,215 |
| Net Return | £39,494 | £40,670 | £65,376 | £80,513 | £85,254 | £311,309 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 10% | 11% | 17% | 21% | 22% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change