Detached BS37 2 beds 1 bath

Rounceval Street, Chipping Sodbury, Bristol BS37

South West, England · BS37

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£22,942

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£52,616

↗ 21%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,252	£15,481	£15,713	£16,106	£16,508	£79,060
Total Expenses	£10,069	£10,104	£10,138	£10,188	£10,238	£50,737
Profit Before Tax	£5,183	£5,376	£5,575	£5,918	£6,270	£28,323
Profit After Tax	£4,198	£4,355	£4,516	£4,794	£5,079	£22,942
Change In Property Value	£5,000	£10,200	£13,260	£13,923	£10,233	£52,616
Net Return	£9,198	£14,555	£17,776	£18,717	£15,312	£75,558
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	12%	19%	23%	25%	20%	99%

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