Flat
BS8
2 beds
2 baths
Apartment 4, The Clifton Collection, College Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£223,000First YearProfit From Rental Income
£76,723
↗ 34%After 5 Years
Change In Property Value
£129,258
↗ 19%After 5 Years
Return On Investment
92%
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 | £50,052 | £50,803 | £52,073 | £53,375 | £54,976 | £261,278 |
| Total Expenses | £33,027 | £33,136 | £33,294 | £33,455 | £33,646 | £166,558 |
| Profit Before Tax | £17,025 | £17,667 | £18,779 | £19,919 | £21,330 | £94,720 |
| Profit After Tax | £13,790 | £14,310 | £15,211 | £16,135 | £17,277 | £76,723 |
| Change In Property Value | £13,400 | £13,668 | £27,883 | £36,248 | £38,060 | £129,258 |
| Net Return | £27,190 | £27,978 | £43,094 | £52,382 | £55,337 | £205,981 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 12% | 13% | 19% | 23% | 25% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change