Terraced
BS7
3 beds
2 baths
Longmead Avenue, Bristol BS7
South West, England · BS7
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£94,591
↗ 55%After 5 Years
Change In Property Value
£101,284
↗ 19%After 5 Years
Return On Investment
114%
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 | £47,580 | £48,294 | £49,501 | £50,739 | £52,261 | £248,374 |
| Total Expenses | £26,087 | £26,170 | £26,302 | £26,436 | £26,599 | £131,595 |
| Profit Before Tax | £21,493 | £22,123 | £23,199 | £24,302 | £25,661 | £116,779 |
| Profit After Tax | £17,409 | £17,920 | £18,791 | £19,685 | £20,786 | £94,591 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £29,823 | £101,284 |
| Net Return | £27,909 | £28,630 | £40,640 | £48,088 | £50,609 | £195,875 |
| Return From Rental Income (%) | 10% | 10% | 11% | 11% | 12% | 55% |
| Total Net Return (%) | 16% | 17% | 24% | 28% | 29% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change