Detached
GL2
3 beds
2 baths
Two Mile Lane, Highnam, Gloucestershire GL2
South West, England · GL2
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£32,871
↗ 14%After 5 Years
Change In Property Value
£144,169
↗ 21%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,880 | £33,373 | £33,874 | £34,721 | £35,589 | £170,436 |
| Total Expenses | £25,828 | £25,890 | £25,950 | £26,045 | £26,143 | £129,855 |
| Profit Before Tax | £7,052 | £7,484 | £7,924 | £8,675 | £9,446 | £40,581 |
| Profit After Tax | £5,712 | £6,062 | £6,418 | £7,027 | £7,651 | £32,871 |
| Change In Property Value | £13,700 | £27,948 | £36,332 | £38,149 | £28,040 | £144,169 |
| Net Return | £19,412 | £34,010 | £42,751 | £45,176 | £35,691 | £177,040 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 9% | 15% | 19% | 20% | 16% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change