Flat
GL19
3 beds
1 bath
Rock Street, Chaceley, Gloucestershire GL19
South West, England · GL19
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£15,379
↗ 8%After 5 Years
Change In Property Value
£126,279
↗ 21%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,000 | £27,405 | £27,816 | £28,511 | £29,224 | £139,957 |
| Total Expenses | £24,005 | £24,096 | £24,178 | £24,289 | £24,403 | £120,970 |
| Profit Before Tax | £2,995 | £3,310 | £3,638 | £4,222 | £4,821 | £18,987 |
| Profit After Tax | £2,426 | £2,681 | £2,947 | £3,420 | £3,905 | £15,379 |
| Change In Property Value | £12,000 | £24,480 | £31,824 | £33,415 | £24,560 | £126,279 |
| Net Return | £14,426 | £27,161 | £34,771 | £36,835 | £28,465 | £141,659 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 7% | 14% | 18% | 19% | 14% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change