Semi Detached BS23 2 beds 1 bath

Newland Road, Weston-Super-Mare BS23

South West, England · BS23

Initial Investment

First Year

£81,075First Year

Profit From Rental Income

After 5 Years

£7,398

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£51,028

↗ 19%After 5 Years

Return On Investment

72%

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	£13,668	£13,873	£14,220	£14,575	£15,013	£71,349
Total Expenses	£12,361	£12,393	£12,438	£12,485	£12,539	£62,216
Profit Before Tax	£1,307	£1,480	£1,782	£2,091	£2,473	£9,133
Profit After Tax	£1,059	£1,199	£1,443	£1,693	£2,003	£7,398
Change In Property Value	£5,290	£5,396	£11,007	£14,310	£15,025	£51,028
Net Return	£6,349	£6,595	£12,451	£16,003	£17,029	£58,426
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	8%	8%	15%	20%	21%	72%

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