Detached GL17 3 beds 2 baths

Nottswood Hill, Longhope, Gloucestershire. GL17

South West, England · GL17

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£19,763

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£115,756

↗ 21%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,756	£25,127	£25,504	£26,142	£26,795	£128,325
Total Expenses	£20,672	£20,721	£20,769	£20,844	£20,920	£103,926
Profit Before Tax	£4,084	£4,406	£4,735	£5,298	£5,876	£24,399
Profit After Tax	£3,308	£3,569	£3,835	£4,292	£4,759	£19,763
Change In Property Value	£11,000	£22,440	£29,172	£30,631	£22,513	£115,756
Net Return	£14,308	£26,009	£33,007	£34,922	£27,273	£135,519
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	14%	18%	19%	15%	75%

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