Terraced GL16 3 beds 1 bath

Clearwell, Coleford GL16

South West, England · GL16

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£6,837

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£47,355

↗ 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	£10,128	£10,280	£10,434	£10,695	£10,962	£52,499
Total Expenses	£8,752	£8,780	£8,806	£8,842	£8,879	£44,059
Profit Before Tax	£1,376	£1,500	£1,629	£1,853	£2,083	£8,440
Profit After Tax	£1,114	£1,215	£1,319	£1,501	£1,687	£6,837
Change In Property Value	£4,500	£9,180	£11,934	£12,531	£9,210	£47,355
Net Return	£5,614	£10,395	£13,253	£14,032	£10,897	£54,191
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	8%	15%	19%	20%	16%	79%

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