Flat
GL20
4 beds
2 baths
Westmancote, Tewkesbury, Gloucestershire GL20
South West, England · GL20
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£16,384
↗ 8%After 5 Years
Change In Property Value
£131,541
↗ 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 | £28,128 | £28,550 | £28,978 | £29,703 | £30,445 | £145,804 |
| Total Expenses | £24,922 | £25,014 | £25,098 | £25,212 | £25,329 | £125,577 |
| Profit Before Tax | £3,206 | £3,536 | £3,880 | £4,490 | £5,116 | £20,227 |
| Profit After Tax | £2,597 | £2,864 | £3,143 | £3,637 | £4,144 | £16,384 |
| Change In Property Value | £12,500 | £25,500 | £33,150 | £34,808 | £25,584 | £131,541 |
| Net Return | £15,097 | £28,364 | £36,293 | £38,445 | £29,727 | £147,925 |
| Return From Rental Income (%) | 1% | 1% | 2% | 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