Semi Detached
BS34
6 beds
6 baths
Redfield Road, Patchway, Bristol, South Gloucestershire BS34
South West, England · BS34
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£41,933
↗ 22%After 5 Years
Change In Property Value
£112,860
↗ 19%After 5 Years
Return On Investment
80%
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 | £36,276 | £36,820 | £37,741 | £38,684 | £39,845 | £189,366 |
| Total Expenses | £27,337 | £27,403 | £27,506 | £27,612 | £27,738 | £137,597 |
| Profit Before Tax | £8,939 | £9,417 | £10,234 | £11,073 | £12,106 | £51,769 |
| Profit After Tax | £7,240 | £7,628 | £8,290 | £8,969 | £9,806 | £41,933 |
| Change In Property Value | £11,700 | £11,934 | £24,345 | £31,649 | £33,231 | £112,860 |
| Net Return | £18,940 | £19,562 | £32,635 | £40,618 | £43,038 | £154,793 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 22% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change