Semi Detached
GL14
2 beds
1 bath
Meendhurst Road, Cinderford GL14
South West, England · GL14
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£6,252
↗ 10%After 5 Years
Change In Property Value
£44,198
↗ 21%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,456 | £9,598 | £9,742 | £9,985 | £10,235 | £49,016 |
| Total Expenses | £8,202 | £8,229 | £8,254 | £8,288 | £8,324 | £41,298 |
| Profit Before Tax | £1,254 | £1,369 | £1,488 | £1,697 | £1,911 | £7,718 |
| Profit After Tax | £1,015 | £1,109 | £1,205 | £1,374 | £1,548 | £6,252 |
| Change In Property Value | £4,200 | £8,568 | £11,138 | £11,695 | £8,596 | £44,198 |
| Net Return | £5,215 | £9,677 | £12,344 | £13,070 | £10,144 | £50,450 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 8% | 15% | 19% | 20% | 16% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change