Semi Detached GL12 3 beds 1 bath

High Street, Kingswood, Wotton-Under-Edge GL12

South West, England · GL12

Initial Investment

First Year

£74,353First Year

Profit From Rental Income

After 5 Years

£6,682

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£47,172

↗ 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	£12,636	£12,826	£13,146	£13,475	£13,879	£65,962
Total Expenses	£11,465	£11,495	£11,538	£11,582	£11,633	£57,712
Profit Before Tax	£1,171	£1,331	£1,608	£1,893	£2,246	£8,250
Profit After Tax	£949	£1,078	£1,303	£1,533	£1,820	£6,682
Change In Property Value	£4,890	£4,988	£10,176	£13,228	£13,890	£47,172
Net Return	£5,839	£6,066	£11,478	£14,762	£15,709	£53,854
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