Terraced
BS34
4 beds
2 baths
Cob Court, Stoke Gifford, Bristol, South Gloucestershire BS34
South West, England · BS34
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£75,250
↗ 56%After 5 Years
Change In Property Value
£81,028
↗ 19%After 5 Years
Return On Investment
115%
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 | £38,064 | £38,635 | £39,601 | £40,591 | £41,809 | £198,699 |
| Total Expenses | £20,970 | £21,038 | £21,146 | £21,256 | £21,388 | £105,798 |
| Profit Before Tax | £17,094 | £17,596 | £18,455 | £19,335 | £20,420 | £92,901 |
| Profit After Tax | £13,846 | £14,253 | £14,949 | £15,661 | £16,540 | £75,250 |
| Change In Property Value | £8,400 | £8,568 | £17,479 | £22,722 | £23,858 | £81,028 |
| Net Return | £22,246 | £22,821 | £32,427 | £38,384 | £40,399 | £156,277 |
| Return From Rental Income (%) | 10% | 11% | 11% | 12% | 12% | 56% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change