Flat
BS8
2 beds
1 bath
Pembroke Gate, Pembroke Road, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£8,056
↗ 7%After 5 Years
Change In Property Value
£65,594
↗ 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 | £18,696 | £18,976 | £19,451 | £19,937 | £20,535 | £97,596 |
| Total Expenses | £17,359 | £17,433 | £17,524 | £17,616 | £17,719 | £87,650 |
| Profit Before Tax | £1,337 | £1,543 | £1,927 | £2,321 | £2,817 | £9,945 |
| Profit After Tax | £1,083 | £1,250 | £1,561 | £1,880 | £2,282 | £8,056 |
| Change In Property Value | £6,800 | £6,936 | £14,149 | £18,394 | £19,314 | £65,594 |
| Net Return | £7,883 | £8,186 | £15,711 | £20,274 | £21,596 | £73,649 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 7% | 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