Terraced
GL15
2 beds
1 bath
Investment Opportunity 24 Stockwell Lane, Aylburton, Lydney, Gloucestershire GL15
South West, England · GL15
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£5,037
↗ 9%After 5 Years
Change In Property Value
£37,884
↗ 21%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,100 | £8,221 | £8,345 | £8,553 | £8,767 | £41,987 |
| Total Expenses | £7,102 | £7,126 | £7,149 | £7,180 | £7,212 | £35,769 |
| Profit Before Tax | £999 | £1,095 | £1,196 | £1,373 | £1,555 | £6,219 |
| Profit After Tax | £809 | £887 | £969 | £1,112 | £1,260 | £5,037 |
| Change In Property Value | £3,600 | £7,344 | £9,547 | £10,025 | £7,368 | £37,884 |
| Net Return | £4,409 | £8,231 | £10,516 | £11,137 | £8,628 | £42,921 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 8% | 15% | 19% | 20% | 16% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change