Flat
BS8
2 beds
2 baths
Apartment 4, The Clifton Collection, College Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£223,000First YearProfit From Rental Income
£24,122
↗ 11%After 5 Years
Change In Property Value
£129,258
↗ 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 | £36,852 | £37,405 | £38,340 | £39,298 | £40,477 | £192,372 |
| Total Expenses | £32,267 | £32,369 | £32,505 | £32,645 | £32,805 | £162,592 |
| Profit Before Tax | £4,585 | £5,036 | £5,835 | £6,653 | £7,672 | £29,781 |
| Profit After Tax | £3,713 | £4,079 | £4,726 | £5,389 | £6,214 | £24,122 |
| Change In Property Value | £13,400 | £13,668 | £27,883 | £36,248 | £38,060 | £129,258 |
| Net Return | £17,113 | £17,747 | £32,609 | £41,637 | £44,274 | £153,381 |
| 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