Detached
GL20
4 beds
2 baths
Bredon`S Norton, Tewkesbury, Gloucestershire GL20
South West, England · GL20
View property listing
Initial Investment
£221,250First YearProfit From Rental Income
£24,322
↗ 11%After 5 Years
Change In Property Value
£139,960
↗ 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 | £29,928 | £30,377 | £30,833 | £31,603 | £32,393 | £155,134 |
| Total Expenses | £24,889 | £24,947 | £25,002 | £25,090 | £25,180 | £125,108 |
| Profit Before Tax | £5,039 | £5,430 | £5,830 | £6,513 | £7,214 | £30,027 |
| Profit After Tax | £4,081 | £4,399 | £4,722 | £5,276 | £5,843 | £24,322 |
| Change In Property Value | £13,300 | £27,132 | £35,272 | £37,035 | £27,221 | £139,960 |
| Net Return | £17,381 | £31,531 | £39,994 | £42,311 | £33,064 | £164,281 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 14% | 18% | 19% | 15% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change