Detached
GL16
3 beds
1 bath
(Large Garden), Joyford Hill, Coleford, Gloucestershire. GL16
South West, England · GL16
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£14,784
↗ 11%After 5 Years
Change In Property Value
£89,448
↗ 21%After 5 Years
Return On Investment
76%
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 | £16,087 | £16,128 | £16,168 | £16,227 | £16,289 | £80,899 |
| Profit Before Tax | £3,041 | £3,287 | £3,538 | £3,971 | £4,415 | £18,252 |
| Profit After Tax | £2,463 | £2,662 | £2,866 | £3,217 | £3,576 | £14,784 |
| Change In Property Value | £8,500 | £17,340 | £22,542 | £23,669 | £17,397 | £89,448 |
| Net Return | £10,963 | £20,002 | £25,408 | £26,886 | £20,973 | £104,232 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 15% | 19% | 20% | 15% | 76% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change