Terraced
BS13
2 beds
1 bath
Queens Road, Bristol, Avon BS13
South West, England · BS13
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£14,311
↗ 20%After 5 Years
Change In Property Value
£44,372
↗ 19%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,028 | £14,238 | £14,594 | £14,959 | £15,408 | £73,228 |
| Total Expenses | £11,028 | £11,061 | £11,107 | £11,154 | £11,210 | £55,560 |
| Profit Before Tax | £3,000 | £3,178 | £3,487 | £3,805 | £4,198 | £17,668 |
| Profit After Tax | £2,430 | £2,574 | £2,825 | £3,082 | £3,400 | £14,311 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £13,065 | £44,372 |
| Net Return | £7,030 | £7,266 | £12,397 | £15,525 | £16,466 | £58,683 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 24% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change