Flat
BS8
2 beds
1 bath
Alma Vale Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£42,813
↗ 31%After 5 Years
Change In Property Value
£81,992
↗ 19%After 5 Years
Return On Investment
91%
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 | £31,752 | £32,228 | £33,034 | £33,860 | £34,876 | £165,750 |
| Total Expenses | £22,337 | £22,438 | £22,568 | £22,701 | £22,851 | £112,894 |
| Profit Before Tax | £9,415 | £9,791 | £10,466 | £11,159 | £12,024 | £52,856 |
| Profit After Tax | £7,626 | £7,930 | £8,478 | £9,039 | £9,740 | £42,813 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £24,142 | £81,992 |
| Net Return | £16,126 | £16,600 | £26,165 | £32,032 | £33,882 | £124,805 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change