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
£76,110
↗ 27%After 5 Years
Change In Property Value
£163,984
↗ 19%After 5 Years
Return On Investment
84%
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 | £63,504 | £64,457 | £66,068 | £67,720 | £69,751 | £331,499 |
| Total Expenses | £46,924 | £47,177 | £47,485 | £47,801 | £48,150 | £237,537 |
| Profit Before Tax | £16,580 | £17,280 | £18,583 | £19,919 | £21,601 | £93,962 |
| Profit After Tax | £13,430 | £13,996 | £15,052 | £16,134 | £17,497 | £76,110 |
| Change In Property Value | £17,000 | £17,340 | £35,374 | £45,986 | £48,285 | £163,984 |
| Net Return | £30,430 | £31,336 | £50,426 | £62,120 | £65,782 | £240,094 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 23% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change