Terraced
BS5
3 beds
1 bath
Coleridge Road, Bristol BS5
South West, England · BS5
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£28,553
↗ 32%After 5 Years
Change In Property Value
£55,948
↗ 19%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,304 | £20,609 | £21,124 | £21,652 | £22,301 | £105,990 |
| Total Expenses | £14,036 | £14,078 | £14,140 | £14,204 | £14,280 | £70,739 |
| Profit Before Tax | £6,268 | £6,530 | £6,983 | £7,448 | £8,022 | £35,251 |
| Profit After Tax | £5,077 | £5,290 | £5,657 | £6,033 | £6,498 | £28,553 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £16,474 | £55,948 |
| Net Return | £10,877 | £11,206 | £17,725 | £21,722 | £22,971 | £84,501 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 26% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change