Semi Detached
BS34
6 beds
6 baths
Redfield Road, Patchway, Bristol, South Gloucestershire BS34
South West, England · BS34
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£18,917
↗ 10%After 5 Years
Change In Property Value
£112,860
↗ 19%After 5 Years
Return On Investment
68%
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 | £30,228 | £30,681 | £31,448 | £32,235 | £33,202 | £157,794 |
| Total Expenses | £26,733 | £26,790 | £26,877 | £26,967 | £27,074 | £134,440 |
| Profit Before Tax | £3,495 | £3,892 | £4,571 | £5,268 | £6,128 | £23,355 |
| Profit After Tax | £2,831 | £3,152 | £3,703 | £4,267 | £4,964 | £18,917 |
| Change In Property Value | £11,700 | £11,934 | £24,345 | £31,649 | £33,231 | £112,860 |
| Net Return | £14,531 | £15,086 | £28,048 | £35,916 | £38,195 | £131,777 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 20% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change