Flat BS8 2 beds 1 bath

Pembroke Gate, Pembroke Road, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£29,184

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£65,594

↗ 19%After 5 Years

Return On Investment

88%

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	£25,404	£25,785	£26,430	£27,090	£27,903	£132,612
Total Expenses	£19,070	£19,178	£19,308	£19,440	£19,587	£96,583
Profit Before Tax	£6,334	£6,607	£7,122	£7,650	£8,317	£36,030
Profit After Tax	£5,131	£5,352	£5,769	£6,196	£6,736	£29,184
Change In Property Value	£6,800	£6,936	£14,149	£18,394	£19,314	£65,594
Net Return	£11,931	£12,288	£19,918	£24,591	£26,050	£94,778
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	19%	23%	24%	88%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change