Flat
BS8
1 bed
1 bath
Meridian Place, Clifton, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£19,611
↗ 27%After 5 Years
Change In Property Value
£46,301
↗ 19%After 5 Years
Return On Investment
90%
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 | £17,928 | £18,197 | £18,652 | £19,118 | £19,692 | £93,587 |
| Total Expenses | £13,691 | £13,772 | £13,869 | £13,968 | £14,076 | £69,375 |
| Profit Before Tax | £4,237 | £4,425 | £4,783 | £5,151 | £5,616 | £24,211 |
| Profit After Tax | £3,432 | £3,584 | £3,874 | £4,172 | £4,549 | £19,611 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £13,633 | £46,301 |
| Net Return | £8,232 | £8,480 | £13,862 | £17,156 | £18,182 | £65,913 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change