Flat
BS8
3 beds
3 baths
Apartment 41, The Clifton Collection, College Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£38,955
↗ 12%After 5 Years
Change In Property Value
£188,100
↗ 19%After 5 Years
Return On Investment
68%
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 | £53,628 | £54,432 | £55,793 | £57,188 | £58,904 | £279,945 |
| Total Expenses | £46,046 | £46,172 | £46,351 | £46,535 | £46,749 | £231,853 |
| Profit Before Tax | £7,582 | £8,260 | £9,442 | £10,653 | £12,155 | £48,092 |
| Profit After Tax | £6,141 | £6,691 | £7,648 | £8,629 | £9,845 | £38,955 |
| Change In Property Value | £19,500 | £19,890 | £40,576 | £52,748 | £55,386 | £188,100 |
| Net Return | £25,641 | £26,581 | £48,223 | £61,377 | £65,231 | £227,054 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 8% | 8% | 15% | 18% | 20% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change