Detached GL3 4 beds 3 baths

The Green, Churchdown, Gloucester GL3

South West, England · GL3

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£22,811

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£89,448

↗ 21%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,252	£21,571	£21,894	£22,442	£23,003	£110,162
Total Expenses	£16,300	£16,344	£16,387	£16,452	£16,519	£82,000
Profit Before Tax	£4,952	£5,227	£5,508	£5,990	£6,484	£28,161
Profit After Tax	£4,011	£4,234	£4,461	£4,852	£5,252	£22,811
Change In Property Value	£8,500	£17,340	£22,542	£23,669	£17,397	£89,448
Net Return	£12,511	£21,574	£27,003	£28,521	£22,649	£112,258
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	9%	16%	20%	21%	17%	82%

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