Flat
BS8
2 beds
2 baths
Apartment 10, The Clifton Collection, College Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£238,750First YearProfit From Rental Income
£82,279
↗ 34%After 5 Years
Change In Property Value
£137,940
↗ 19%After 5 Years
Return On Investment
92%
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 | £53,412 | £54,213 | £55,569 | £56,958 | £58,666 | £278,818 |
| Total Expenses | £35,149 | £35,262 | £35,429 | £35,599 | £35,801 | £177,239 |
| Profit Before Tax | £18,263 | £18,951 | £20,140 | £21,359 | £22,866 | £101,579 |
| Profit After Tax | £14,793 | £15,350 | £16,313 | £17,301 | £18,521 | £82,279 |
| Change In Property Value | £14,300 | £14,586 | £29,755 | £38,682 | £40,616 | £137,940 |
| Net Return | £29,093 | £29,936 | £46,069 | £55,983 | £59,138 | £220,219 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 12% | 13% | 19% | 23% | 25% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change