Flat
GL20
3 beds
3 baths
Conderton, Tewkesbury, Gloucestershire GL20
South West, England · GL20
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£16,759
↗ 8%After 5 Years
Change In Property Value
£133,646
↗ 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 | £28,572 | £29,001 | £29,436 | £30,171 | £30,926 | £148,105 |
| Total Expenses | £25,288 | £25,381 | £25,466 | £25,581 | £25,699 | £127,415 |
| Profit Before Tax | £3,284 | £3,619 | £3,970 | £4,590 | £5,227 | £20,690 |
| Profit After Tax | £2,660 | £2,932 | £3,216 | £3,718 | £4,234 | £16,759 |
| Change In Property Value | £12,700 | £25,908 | £33,680 | £35,364 | £25,993 | £133,646 |
| Net Return | £15,360 | £28,840 | £36,896 | £39,083 | £30,226 | £150,405 |
| 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