Semi Detached BS9 3 beds 2 baths

Shaplands, Stoke Bishop, Bristol BS9

South West, England · BS9

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£26,328

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£62,087

↗ 21%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,700	£17,965	£18,235	£18,691	£19,158	£91,749
Total Expenses	£11,762	£11,801	£11,838	£11,894	£11,951	£59,245
Profit Before Tax	£5,938	£6,165	£6,397	£6,797	£7,207	£32,504
Profit After Tax	£4,810	£4,994	£5,182	£5,506	£5,838	£26,328
Change In Property Value	£5,900	£12,036	£15,647	£16,429	£12,075	£62,087
Net Return	£10,710	£17,030	£20,828	£21,935	£17,913	£88,416
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	12%	19%	23%	24%	20%	96%

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