Terraced
BS5
3 beds
1 bath
Coleridge Road, Bristol BS5
South West, England · BS5
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£36,820
↗ 41%After 5 Years
Change In Property Value
£61,035
↗ 21%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,304 | £20,609 | £20,918 | £21,441 | £21,977 | £105,248 |
| Total Expenses | £11,861 | £11,904 | £11,945 | £12,008 | £12,072 | £59,791 |
| Profit Before Tax | £8,443 | £8,704 | £8,972 | £9,433 | £9,904 | £45,457 |
| Profit After Tax | £6,839 | £7,051 | £7,268 | £7,640 | £8,023 | £36,820 |
| Change In Property Value | £5,800 | £11,832 | £15,382 | £16,151 | £11,871 | £61,035 |
| Net Return | £12,639 | £18,883 | £22,649 | £23,791 | £19,893 | £97,855 |
| Return From Rental Income (%) | 8% | 8% | 8% | 8% | 9% | 41% |
| Total Net Return (%) | 14% | 21% | 25% | 26% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change