Flat BS8 3 beds 2 baths

College Road, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£78,380

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£168,807

↗ 19%After 5 Years

Return On Investment

84%

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	£65,364	£66,344	£68,003	£69,703	£71,794	£341,209
Total Expenses	£48,289	£48,549	£48,866	£49,190	£49,549	£244,444
Profit Before Tax	£17,075	£17,796	£19,137	£20,513	£22,245	£96,765
Profit After Tax	£13,831	£14,414	£15,501	£16,615	£18,018	£78,380
Change In Property Value	£17,500	£17,850	£36,414	£47,338	£49,705	£168,807
Net Return	£31,331	£32,264	£51,915	£63,954	£67,723	£247,187
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	22%	23%	84%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change