Flat
BS8
2 beds
1 bath
Pro-Cathedral Lane, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£32,863
↗ 27%After 5 Years
Change In Property Value
£73,311
↗ 19%After 5 Years
Return On Investment
87%
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 | £28,392 | £28,818 | £29,538 | £30,277 | £31,185 | £148,210 |
| Total Expenses | £21,255 | £21,374 | £21,518 | £21,665 | £21,827 | £107,639 |
| Profit Before Tax | £7,137 | £7,444 | £8,020 | £8,612 | £9,358 | £40,571 |
| Profit After Tax | £5,781 | £6,029 | £6,497 | £6,976 | £7,580 | £32,863 |
| Change In Property Value | £7,600 | £7,752 | £15,814 | £20,558 | £21,586 | £73,311 |
| Net Return | £13,381 | £13,781 | £22,311 | £27,534 | £29,166 | £106,174 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change