Flat
BS8
2 beds
2 baths
Apartment 27, The Clifton Collection, College Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£186,250First YearProfit From Rental Income
£63,730
↗ 34%After 5 Years
Change In Property Value
£109,001
↗ 19%After 5 Years
Return On Investment
93%
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 | £42,204 | £42,837 | £43,908 | £45,006 | £46,356 | £220,311 |
| Total Expenses | £28,077 | £28,173 | £28,311 | £28,453 | £28,618 | £141,632 |
| Profit Before Tax | £14,127 | £14,664 | £15,597 | £16,553 | £17,738 | £78,678 |
| Profit After Tax | £11,443 | £11,878 | £12,633 | £13,408 | £14,367 | £63,730 |
| Change In Property Value | £11,300 | £11,526 | £23,513 | £30,567 | £32,095 | £109,001 |
| Net Return | £22,743 | £23,404 | £36,146 | £43,975 | £46,463 | £172,731 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 12% | 13% | 19% | 24% | 25% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change