Terraced
BS7
3 beds
2 baths
Longmead Avenue, Bristol BS7
South West, England · BS7
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£49,382
↗ 29%After 5 Years
Change In Property Value
£101,284
↗ 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 | £35,700 | £36,235 | £37,141 | £38,070 | £39,212 | £186,359 |
| Total Expenses | £24,899 | £24,964 | £25,066 | £25,170 | £25,294 | £125,394 |
| Profit Before Tax | £10,801 | £11,271 | £12,076 | £12,900 | £13,918 | £60,965 |
| Profit After Tax | £8,749 | £9,130 | £9,781 | £10,449 | £11,273 | £49,382 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £29,823 | £101,284 |
| Net Return | £19,249 | £19,840 | £31,630 | £38,852 | £41,096 | £150,666 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 11% | 12% | 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