Flat
BS8
2 beds
2 baths
Oakfield Road, Clifton BS8
South West, England · BS8
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£15,371
↗ 10%After 5 Years
Change In Property Value
£94,532
↗ 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 | £26,952 | £27,356 | £28,040 | £28,741 | £29,603 | £140,693 |
| Total Expenses | £24,136 | £24,222 | £24,334 | £24,448 | £24,577 | £121,716 |
| Profit Before Tax | £2,816 | £3,134 | £3,706 | £4,293 | £5,027 | £18,977 |
| Profit After Tax | £2,281 | £2,538 | £3,002 | £3,478 | £4,072 | £15,371 |
| Change In Property Value | £9,800 | £9,996 | £20,392 | £26,509 | £27,835 | £94,532 |
| Net Return | £12,081 | £12,534 | £23,394 | £29,987 | £31,907 | £109,903 |
| 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