Semi Detached BS31 3 beds 1 bath

Keynsham Road, Keynsham, Bristol BS31

South West, England · BS31

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£23,218

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£49,459

↗ 21%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,808	£15,030	£15,256	£15,637	£16,028	£76,759
Total Expenses	£9,542	£9,577	£9,609	£9,658	£9,708	£48,094
Profit Before Tax	£5,266	£5,453	£5,646	£5,979	£6,320	£28,665
Profit After Tax	£4,266	£4,417	£4,573	£4,843	£5,119	£23,218
Change In Property Value	£4,700	£9,588	£12,464	£13,088	£9,619	£49,459
Net Return	£8,966	£14,005	£17,038	£17,931	£14,739	£72,678
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	13%	20%	24%	25%	21%	102%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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