Detached BS23 5 beds 2 baths

Coombe Road, Hillside BS23

South West, England · BS23

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£41,214

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£96,452

↗ 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	£32,496	£32,983	£33,808	£34,653	£35,693	£169,634
Total Expenses	£23,585	£23,645	£23,739	£23,834	£23,949	£118,752
Profit Before Tax	£8,911	£9,338	£10,069	£10,819	£11,744	£50,882
Profit After Tax	£7,218	£7,564	£8,156	£8,764	£9,513	£41,214
Change In Property Value	£9,999	£10,199	£20,806	£27,048	£28,400	£96,452
Net Return	£17,217	£17,763	£28,962	£35,811	£37,913	£137,666
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	11%	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