Flat
BS8
2 beds
2 baths
Merchants Road, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£14,137
↗ 9%After 5 Years
Change In Property Value
£89,709
↗ 19%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,572 | £25,956 | £26,604 | £27,270 | £28,088 | £133,489 |
| Total Expenses | £23,006 | £23,090 | £23,198 | £23,309 | £23,433 | £116,037 |
| Profit Before Tax | £2,566 | £2,865 | £3,406 | £3,961 | £4,655 | £17,453 |
| Profit After Tax | £2,078 | £2,321 | £2,759 | £3,208 | £3,770 | £14,137 |
| Change In Property Value | £9,300 | £9,486 | £19,351 | £25,157 | £26,415 | £89,709 |
| Net Return | £11,378 | £11,807 | £22,110 | £28,365 | £30,185 | £103,846 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change