Semi Detached
BS22
3 beds
1 bath
Somerdale Avenue, Milton - Cottage Style Home BS22
South West, England · BS22
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£31,312
↗ 32%After 5 Years
Change In Property Value
£65,244
↗ 21%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,536 | £19,829 | £20,126 | £20,630 | £21,145 | £101,267 |
| Total Expenses | £12,428 | £12,470 | £12,510 | £12,570 | £12,633 | £62,610 |
| Profit Before Tax | £7,108 | £7,359 | £7,617 | £8,059 | £8,513 | £38,656 |
| Profit After Tax | £5,758 | £5,961 | £6,170 | £6,528 | £6,895 | £31,312 |
| Change In Property Value | £6,200 | £12,648 | £16,442 | £17,265 | £12,689 | £65,244 |
| Net Return | £11,958 | £18,609 | £22,612 | £23,792 | £19,585 | £96,556 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 12% | 19% | 23% | 25% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change