Flat
GL14
0 beds
0 baths
(Development Project), New Road, Popes Hill, Newnham, Gloucestershire. GL14
South West, England · GL14
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£8,436
↗ 6%After 5 Years
Change In Property Value
£89,448
↗ 21%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,128 | £19,415 | £19,706 | £20,199 | £20,704 | £99,152 |
| Total Expenses | £17,587 | £17,666 | £17,736 | £17,827 | £17,920 | £88,736 |
| Profit Before Tax | £1,541 | £1,749 | £1,970 | £2,372 | £2,784 | £10,415 |
| Profit After Tax | £1,248 | £1,417 | £1,596 | £1,921 | £2,255 | £8,436 |
| Change In Property Value | £8,500 | £17,340 | £22,542 | £23,669 | £17,397 | £89,448 |
| Net Return | £9,748 | £18,757 | £24,138 | £25,590 | £19,651 | £97,884 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 7% | 14% | 18% | 19% | 14% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change