Flat BS8 2 beds 1 bath

Dowry Square, Bristol BS8

South West, England · BS8

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£10,981

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£77,159

↗ 19%After 5 Years

Return On Investment

69%

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	£21,996	£22,326	£22,884	£23,456	£24,160	£114,822
Total Expenses	£20,068	£20,147	£20,245	£20,346	£20,459	£101,266
Profit Before Tax	£1,928	£2,179	£2,639	£3,110	£3,700	£13,557
Profit After Tax	£1,562	£1,765	£2,137	£2,519	£2,997	£10,981
Change In Property Value	£7,999	£8,159	£16,644	£21,638	£22,719	£77,159
Net Return	£9,561	£9,924	£18,782	£24,156	£25,717	£88,140
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	7%	8%	15%	19%	20%	69%

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