Flat
BS8
3 beds
1 bath
Royal York Crescent, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£244,000First YearProfit From Rental Income
£27,039
↗ 11%After 5 Years
Change In Property Value
£140,834
↗ 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 | £40,152 | £40,754 | £41,773 | £42,817 | £44,102 | £209,599 |
| Total Expenses | £34,978 | £35,084 | £35,229 | £35,377 | £35,548 | £176,217 |
| Profit Before Tax | £5,174 | £5,670 | £6,544 | £7,440 | £8,554 | £33,382 |
| Profit After Tax | £4,191 | £4,593 | £5,301 | £6,027 | £6,928 | £27,039 |
| Change In Property Value | £14,600 | £14,892 | £30,380 | £39,494 | £41,468 | £140,834 |
| Net Return | £18,791 | £19,485 | £35,680 | £45,520 | £48,397 | £167,873 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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