Flat
BS8
2 beds
1 bath
Royal York Crescent, Clifton Village, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£41,583
↗ 27%After 5 Years
Change In Property Value
£91,638
↗ 19%After 5 Years
Return On Investment
86%
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 | £35,484 | £36,016 | £36,917 | £37,840 | £38,975 | £185,231 |
| Total Expenses | £26,443 | £26,589 | £26,766 | £26,948 | £27,147 | £133,894 |
| Profit Before Tax | £9,041 | £9,427 | £10,150 | £10,892 | £11,827 | £51,338 |
| Profit After Tax | £7,323 | £7,636 | £8,222 | £8,823 | £9,580 | £41,583 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £26,983 | £91,638 |
| Net Return | £16,823 | £17,326 | £27,989 | £34,520 | £36,563 | £133,222 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 24% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change