Flat
BS8
3 beds
2 baths
Gloucester Row, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£32,874
↗ 11%After 5 Years
Change In Property Value
£163,984
↗ 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 | £46,752 | £47,453 | £48,640 | £49,856 | £51,351 | £244,052 |
| Total Expenses | £40,399 | £40,515 | £40,677 | £40,842 | £41,034 | £203,467 |
| Profit Before Tax | £6,353 | £6,938 | £7,963 | £9,013 | £10,317 | £40,585 |
| Profit After Tax | £5,146 | £5,620 | £6,450 | £7,301 | £8,357 | £32,874 |
| Change In Property Value | £17,000 | £17,340 | £35,374 | £45,986 | £48,285 | £163,984 |
| Net Return | £22,146 | £22,960 | £41,824 | £53,287 | £56,642 | £196,858 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| 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