Terraced GL12 2 beds 1 bath

Walk Mill Lane, Kingswood, Wotton-Under-Edge GL12

South West, England · GL12

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£52,227

↗ 57%After 5 Years

Change In Property Value

After 5 Years

£56,912

↗ 19%After 5 Years

Return On Investment

119%

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	£26,736	£27,137	£27,815	£28,511	£29,366	£139,566
Total Expenses	£14,878	£14,929	£15,008	£15,088	£15,185	£75,088
Profit Before Tax	£11,858	£12,208	£12,808	£13,422	£14,182	£64,478
Profit After Tax	£9,605	£9,888	£10,374	£10,872	£11,487	£52,227
Change In Property Value	£5,900	£6,018	£12,277	£15,960	£16,758	£56,912
Net Return	£15,505	£15,906	£22,651	£26,832	£28,245	£109,139
Return From Rental Income (%)	10%	11%	11%	12%	13%	57%
Total Net Return (%)	17%	17%	25%	29%	31%	119%

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