Detached BS36 2 beds 2 baths

Clyde Road, Frampton Cotterell BS36

South West, England · BS36

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£33,078

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£76,820

↗ 21%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,900	£22,228	£22,562	£23,126	£23,704	£113,521
Total Expenses	£14,434	£14,479	£14,523	£14,590	£14,658	£72,684
Profit Before Tax	£7,466	£7,749	£8,039	£8,536	£9,046	£40,837
Profit After Tax	£6,048	£6,277	£6,512	£6,914	£7,327	£33,078
Change In Property Value	£7,300	£14,892	£19,360	£20,328	£14,941	£76,820
Net Return	£13,348	£21,169	£25,871	£27,242	£22,268	£109,898
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	11%	18%	22%	23%	19%	95%

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