Semi Detached
BS30
2 beds
1 bath
West Street, Oldland Common, Bristol BS30
South West, England · BS30
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£21,073
↗ 24%After 5 Years
Change In Property Value
£54,018
↗ 19%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,916 | £18,185 | £18,639 | £19,105 | £19,679 | £93,524 |
| Total Expenses | £13,401 | £13,439 | £13,495 | £13,553 | £13,621 | £67,508 |
| Profit Before Tax | £4,515 | £4,746 | £5,144 | £5,553 | £6,058 | £26,016 |
| Profit After Tax | £3,657 | £3,844 | £4,167 | £4,498 | £4,907 | £21,073 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £15,906 | £54,018 |
| Net Return | £9,257 | £9,556 | £15,819 | £19,646 | £20,812 | £75,091 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change