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

£12,224

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£56,912

↗ 19%After 5 Years

Return On Investment

75%

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	£16,224	£16,467	£16,879	£17,301	£17,820	£84,691
Total Expenses	£13,827	£13,862	£13,914	£13,967	£14,030	£69,601
Profit Before Tax	£2,397	£2,605	£2,965	£3,334	£3,790	£15,091
Profit After Tax	£1,942	£2,110	£2,401	£2,700	£3,070	£12,224
Change In Property Value	£5,900	£6,018	£12,277	£15,960	£16,758	£56,912
Net Return	£7,842	£8,128	£14,678	£18,660	£19,828	£69,136
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	9%	9%	16%	20%	22%	75%

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