Detached
BS23
5 beds
1 bath
Coombe Road, Hillside BS23
South West, England · BS23
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£127,111
↗ 78%After 5 Years
Change In Property Value
£96,452
↗ 19%After 5 Years
Return On Investment
137%
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 | £55,068 | £55,894 | £57,291 | £58,724 | £60,485 | £287,462 |
| Total Expenses | £25,842 | £25,936 | £26,087 | £26,241 | £26,428 | £130,535 |
| Profit Before Tax | £29,226 | £29,958 | £31,204 | £32,483 | £34,057 | £156,928 |
| Profit After Tax | £23,673 | £24,266 | £25,276 | £26,311 | £27,587 | £127,111 |
| Change In Property Value | £9,999 | £10,199 | £20,806 | £27,048 | £28,400 | £96,452 |
| Net Return | £33,672 | £34,465 | £46,082 | £53,359 | £55,987 | £223,563 |
| Return From Rental Income (%) | 14% | 15% | 15% | 16% | 17% | 78% |
| Total Net Return (%) | 21% | 21% | 28% | 33% | 34% | 137% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change