Detached
GL20
3 beds
2 baths
Little Beckford, Tewkesbury, Gloucestershire GL20
South West, England · GL20
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£16,749
↗ 11%After 5 Years
Change In Property Value
£99,971
↗ 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 | £21,372 | £21,693 | £22,018 | £22,568 | £23,133 | £110,784 |
| Total Expenses | £17,920 | £17,965 | £18,008 | £18,073 | £18,140 | £90,106 |
| Profit Before Tax | £3,452 | £3,728 | £4,010 | £4,495 | £4,992 | £20,677 |
| Profit After Tax | £2,796 | £3,019 | £3,248 | £3,641 | £4,044 | £16,749 |
| Change In Property Value | £9,500 | £19,380 | £25,194 | £26,454 | £19,443 | £99,971 |
| Net Return | £12,296 | £22,399 | £28,442 | £30,095 | £23,487 | £116,720 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 14% | 18% | 19% | 15% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change