Detached
GL20
4 beds
3 baths
The Cross, Ripple, Tewkesbury. Gloucestershire GL20
South West, England · GL20
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£27,081
↗ 11%After 5 Years
Change In Property Value
£154,692
↗ 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 | £33,072 | £33,568 | £34,072 | £34,923 | £35,796 | £171,432 |
| Total Expenses | £27,456 | £27,518 | £27,579 | £27,674 | £27,772 | £137,999 |
| Profit Before Tax | £5,616 | £6,050 | £6,493 | £7,249 | £8,024 | £33,433 |
| Profit After Tax | £4,549 | £4,901 | £5,259 | £5,872 | £6,500 | £27,081 |
| Change In Property Value | £14,700 | £29,988 | £38,984 | £40,934 | £30,086 | £154,692 |
| Net Return | £19,249 | £34,889 | £44,244 | £46,805 | £36,586 | £181,773 |
| 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