Detached GL15 2 beds 1 bath

Blakeney Hill, Blakeney, Gloucestershire GL15

South West, England · GL15

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£11,815

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£73,663

↗ 21%After 5 Years

Return On Investment

77%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,756	£15,992	£16,232	£16,638	£17,054	£81,673
Total Expenses	£13,337	£13,373	£13,407	£13,458	£13,511	£67,086
Profit Before Tax	£2,419	£2,619	£2,825	£3,180	£3,543	£14,587
Profit After Tax	£1,960	£2,122	£2,288	£2,576	£2,870	£11,815
Change In Property Value	£7,000	£14,280	£18,564	£19,492	£14,327	£73,663
Net Return	£8,960	£16,402	£20,852	£22,068	£17,197	£85,478
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	15%	19%	20%	15%	77%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change