Flat
BS8
2 beds
1 bath
Dowry Square, Bristol BS8
South West, England · BS8
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£34,690
↗ 27%After 5 Years
Change In Property Value
£77,159
↗ 19%After 5 Years
Return On Investment
87%
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 | £29,880 | £30,328 | £31,086 | £31,864 | £32,819 | £155,978 |
| Total Expenses | £22,344 | £22,469 | £22,620 | £22,774 | £22,944 | £113,151 |
| Profit Before Tax | £7,536 | £7,859 | £8,467 | £9,090 | £9,875 | £42,827 |
| Profit After Tax | £6,104 | £6,366 | £6,858 | £7,363 | £7,999 | £34,690 |
| Change In Property Value | £7,999 | £8,159 | £16,644 | £21,638 | £22,719 | £77,159 |
| Net Return | £14,103 | £14,525 | £23,502 | £29,000 | £30,719 | £111,849 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change