Terraced BS13 2 beds 1 bath

Queens Road, Bristol, Avon BS13

South West, England · BS13

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£40,249

↗ 57%After 5 Years

Change In Property Value

After 5 Years

£44,372

↗ 19%After 5 Years

Return On Investment

121%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,844	£21,157	£21,686	£22,228	£22,895	£108,809
Total Expenses	£11,710	£11,752	£11,816	£11,881	£11,959	£59,118
Profit Before Tax	£9,134	£9,404	£9,870	£10,346	£10,936	£49,691
Profit After Tax	£7,399	£7,617	£7,994	£8,381	£8,858	£40,249
Change In Property Value	£4,600	£4,692	£9,572	£12,443	£13,065	£44,372
Net Return	£11,999	£12,309	£17,566	£20,824	£21,923	£84,622
Return From Rental Income (%)	11%	11%	11%	12%	13%	57%
Total Net Return (%)	17%	18%	25%	30%	31%	121%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change