Flat
BS8
3 beds
1 bath
Oakfield Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£15,618
↗ 10%After 5 Years
Change In Property Value
£95,497
↗ 19%After 5 Years
Return On Investment
69%
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 | £27,228 | £27,636 | £28,327 | £29,036 | £29,907 | £142,134 |
| Total Expenses | £24,362 | £24,449 | £24,561 | £24,676 | £24,805 | £122,852 |
| Profit Before Tax | £2,866 | £3,188 | £3,767 | £4,360 | £5,101 | £19,282 |
| Profit After Tax | £2,322 | £2,582 | £3,051 | £3,532 | £4,132 | £15,618 |
| Change In Property Value | £9,900 | £10,098 | £20,600 | £26,780 | £28,119 | £95,497 |
| Net Return | £12,222 | £12,680 | £23,651 | £30,312 | £32,251 | £111,115 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change