Detached
BA1
2 beds
1 bath
Rose Cottage Gloucester Road Swainswick, Bath BA1
South West, England · BA1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£23,696
↗ 21%After 5 Years
Change In Property Value
£73,663
↗ 21%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,900 | £19,183 | £19,471 | £19,958 | £20,457 | £97,970 |
| Total Expenses | £13,651 | £13,692 | £13,731 | £13,790 | £13,851 | £68,716 |
| Profit Before Tax | £5,249 | £5,491 | £5,740 | £6,168 | £6,606 | £29,254 |
| Profit After Tax | £4,251 | £4,448 | £4,650 | £4,996 | £5,351 | £23,696 |
| Change In Property Value | £7,000 | £14,280 | £18,564 | £19,492 | £14,327 | £73,663 |
| Net Return | £11,251 | £18,728 | £23,214 | £24,488 | £19,678 | £97,359 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 18% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change