Flat
BS8
1 bed
1 bath
Princess Victoria Street, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£24,264
↗ 29%After 5 Years
Change In Property Value
£53,054
↗ 19%After 5 Years
Return On Investment
91%
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 | £20,544 | £20,852 | £21,373 | £21,908 | £22,565 | £107,242 |
| Total Expenses | £15,265 | £15,349 | £15,450 | £15,554 | £15,669 | £77,287 |
| Profit Before Tax | £5,279 | £5,503 | £5,923 | £6,354 | £6,896 | £29,955 |
| Profit After Tax | £4,276 | £4,458 | £4,798 | £5,146 | £5,586 | £24,264 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £15,622 | £53,054 |
| Net Return | £9,776 | £10,068 | £16,242 | £20,024 | £21,207 | £77,318 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change