Detached BS22 3 beds 1 bath

Spring Hill, Worle - Garden & Driveway BS22

South West, England · BS22

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£25,580

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£67,523

↗ 19%After 5 Years

Return On Investment

84%

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	£22,056	£22,387	£22,947	£23,520	£24,226	£115,135
Total Expenses	£16,592	£16,636	£16,703	£16,771	£16,853	£83,556
Profit Before Tax	£5,464	£5,750	£6,243	£6,749	£7,373	£31,580
Profit After Tax	£4,426	£4,658	£5,057	£5,466	£5,972	£25,580
Change In Property Value	£7,000	£7,140	£14,566	£18,935	£19,882	£67,523
Net Return	£11,426	£11,798	£19,623	£24,402	£25,854	£93,102
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	10%	11%	18%	22%	23%	84%

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