Semi Detached BS30 2 beds 1 bath

West Street, Oldland Common, Bristol BS30

South West, England · BS30

Initial Investment

First Year

£86,482First Year

Profit From Rental Income

After 5 Years

£7,929

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£54,009

↗ 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	£14,460	£14,677	£15,044	£15,420	£15,883	£75,483
Total Expenses	£13,053	£13,086	£13,134	£13,182	£13,239	£65,694
Profit Before Tax	£1,407	£1,591	£1,910	£2,238	£2,643	£9,789
Profit After Tax	£1,140	£1,288	£1,547	£1,813	£2,141	£7,929
Change In Property Value	£5,599	£5,711	£11,650	£15,146	£15,903	£54,009
Net Return	£6,739	£6,999	£13,198	£16,958	£18,044	£61,938
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