Flat BS8 1 bed 1 bath

Merchants Road, Clifton, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£6,126

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£57,877

↗ 19%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,500	£16,747	£17,166	£17,595	£18,123	£86,132
Total Expenses	£15,553	£15,623	£15,708	£15,795	£15,890	£78,569
Profit Before Tax	£948	£1,124	£1,458	£1,800	£2,233	£7,563
Profit After Tax	£767	£911	£1,181	£1,458	£1,809	£6,126
Change In Property Value	£6,000	£6,120	£12,485	£16,230	£17,042	£57,877
Net Return	£6,767	£7,031	£13,666	£17,689	£18,850	£64,003
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	20%	68%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change