Flat
BS8
2 beds
1 bath
Apsley Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£47,144
↗ 32%After 5 Years
Change In Property Value
£88,744
↗ 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 | £34,368 | £34,884 | £35,756 | £36,649 | £37,749 | £179,406 |
| Total Expenses | £23,987 | £24,092 | £24,228 | £24,368 | £24,527 | £121,203 |
| Profit Before Tax | £10,381 | £10,792 | £11,527 | £12,281 | £13,222 | £58,203 |
| Profit After Tax | £8,408 | £8,741 | £9,337 | £9,948 | £10,710 | £47,144 |
| Change In Property Value | £9,200 | £9,384 | £19,143 | £24,886 | £26,131 | £88,744 |
| Net Return | £17,608 | £18,125 | £28,480 | £34,834 | £36,840 | £135,889 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change