Terraced
BS7
3 beds
2 baths
Longmead Avenue, Bristol BS7
South West, England · BS7
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£64,376
↗ 37%After 5 Years
Change In Property Value
£110,494
↗ 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 | £35,700 | £36,235 | £36,779 | £37,699 | £38,641 | £185,054 |
| Total Expenses | £20,962 | £21,028 | £21,093 | £21,195 | £21,300 | £105,577 |
| Profit Before Tax | £14,738 | £15,208 | £15,687 | £16,504 | £17,341 | £79,477 |
| Profit After Tax | £11,938 | £12,318 | £12,706 | £13,368 | £14,046 | £64,376 |
| Change In Property Value | £10,500 | £21,420 | £27,846 | £29,238 | £21,490 | £110,494 |
| Net Return | £22,438 | £33,738 | £40,552 | £42,606 | £35,536 | £174,871 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change