Detached BS22 3 beds 1 bath

Spring Hill, Worle - Garden & Driveway BS22

South West, England · BS22

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£26,731

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£70,417

↗ 19%After 5 Years

Return On Investment

84%

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	£22,992	£23,337	£23,920	£24,518	£25,254	£120,021
Total Expenses	£17,281	£17,327	£17,396	£17,466	£17,551	£87,020
Profit Before Tax	£5,711	£6,010	£6,525	£7,052	£7,703	£33,002
Profit After Tax	£4,626	£4,868	£5,285	£5,712	£6,240	£26,731
Change In Property Value	£7,300	£7,446	£15,190	£19,747	£20,734	£70,417
Net Return	£11,926	£12,314	£20,475	£25,459	£26,974	£97,148
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	10%	11%	18%	22%	23%	84%

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