Semi Detached BS22 3 beds 1 bath

Somerdale Avenue, Milton - Cottage Style Home BS22

South West, England · BS22

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£22,417

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£59,806

↗ 19%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,536	£19,829	£20,325	£20,833	£21,458	£101,981
Total Expenses	£14,753	£14,794	£14,854	£14,916	£14,989	£74,305
Profit Before Tax	£4,783	£5,035	£5,471	£5,917	£6,469	£27,675
Profit After Tax	£3,874	£4,079	£4,431	£4,793	£5,240	£22,417
Change In Property Value	£6,200	£6,324	£12,901	£16,771	£17,610	£59,806
Net Return	£10,074	£10,403	£17,332	£21,564	£22,850	£82,223
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	10%	11%	18%	22%	24%	85%

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