Flat BS8 3 beds 2 baths

Pembroke Road, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£19,477

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£110,931

↗ 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	£31,620	£32,094	£32,897	£33,719	£34,731	£165,061
Total Expenses	£27,975	£28,069	£28,192	£28,318	£28,462	£141,015
Profit Before Tax	£3,645	£4,026	£4,705	£5,401	£6,269	£24,046
Profit After Tax	£2,952	£3,261	£3,811	£4,375	£5,078	£19,477
Change In Property Value	£11,500	£11,730	£23,929	£31,108	£32,663	£110,931
Net Return	£14,452	£14,991	£27,740	£35,483	£37,741	£130,408
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	15%	19%	20%	69%

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