Detached GL20 3 beds 2 baths

Westmancote, Tewkesbury, Gloucestershire GL20

South West, England · GL20

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£27,711

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£157,849

↗ 21%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,756	£34,262	£34,776	£35,646	£36,537	£174,977
Total Expenses	£28,007	£28,070	£28,132	£28,229	£28,329	£140,766
Profit Before Tax	£5,749	£6,192	£6,645	£7,417	£8,208	£34,211
Profit After Tax	£4,657	£5,016	£5,382	£6,007	£6,648	£27,711
Change In Property Value	£15,000	£30,600	£39,780	£41,769	£30,700	£157,849
Net Return	£19,657	£35,616	£45,162	£47,776	£37,349	£185,560
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	14%	18%	19%	15%	74%

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