Flat
BS8
2 beds
1 bath
Park Place, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£24,974
↗ 24%After 5 Years
Change In Property Value
£63,664
↗ 19%After 5 Years
Return On Investment
85%
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 | £24,648 | £25,018 | £25,643 | £26,284 | £27,073 | £128,666 |
| Total Expenses | £19,293 | £19,415 | £19,558 | £19,704 | £19,863 | £97,833 |
| Profit Before Tax | £5,355 | £5,602 | £6,085 | £6,580 | £7,210 | £30,833 |
| Profit After Tax | £4,338 | £4,538 | £4,929 | £5,330 | £5,840 | £24,974 |
| Change In Property Value | £6,600 | £6,732 | £13,733 | £17,853 | £18,746 | £63,664 |
| Net Return | £10,938 | £11,270 | £18,662 | £23,183 | £24,586 | £88,639 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 24% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change