Flat
BS8
2 beds
2 baths
The Clifton Collection, Apartment 15, College Road, Clifton BS8
South West, England · BS8
View property listing
Initial Investment
£240,500First YearProfit From Rental Income
£82,891
↗ 34%After 5 Years
Change In Property Value
£138,904
↗ 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 | £53,784 | £54,591 | £55,956 | £57,354 | £59,075 | £280,760 |
| Total Expenses | £35,384 | £35,498 | £35,666 | £35,837 | £36,040 | £178,425 |
| Profit Before Tax | £18,400 | £19,093 | £20,290 | £21,517 | £23,035 | £102,335 |
| Profit After Tax | £14,904 | £15,465 | £16,435 | £17,429 | £18,659 | £82,891 |
| Change In Property Value | £14,400 | £14,688 | £29,964 | £38,953 | £40,900 | £138,904 |
| Net Return | £29,304 | £30,153 | £46,398 | £56,382 | £59,559 | £221,795 |
| 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