Flat
BS8
2 beds
2 baths
Apartment 6, The Clifton Collection, College Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£235,250First YearProfit From Rental Income
£81,054
↗ 34%After 5 Years
Change In Property Value
£136,010
↗ 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 | £52,668 | £53,458 | £54,794 | £56,164 | £57,849 | £274,934 |
| Total Expenses | £34,678 | £34,790 | £34,954 | £35,123 | £35,322 | £174,867 |
| Profit Before Tax | £17,990 | £18,668 | £19,840 | £21,041 | £22,527 | £100,067 |
| Profit After Tax | £14,572 | £15,121 | £16,070 | £17,044 | £18,247 | £81,054 |
| Change In Property Value | £14,100 | £14,382 | £29,339 | £38,141 | £40,048 | £136,010 |
| Net Return | £28,672 | £29,503 | £45,410 | £55,185 | £58,295 | £217,065 |
| 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