Flat GL5 0 beds 0 baths

Stafford Mill, Thrupp, Stroud, Gloucestershire GL5

South West, England · GL5

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£21,363

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£157,849

↗ 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	£33,756	£34,262	£34,776	£35,646	£36,537	£174,977
Total Expenses	£29,507	£29,607	£29,700	£29,829	£29,960	£148,603
Profit Before Tax	£4,249	£4,655	£5,076	£5,817	£6,576	£26,374
Profit After Tax	£3,442	£3,770	£4,112	£4,712	£5,327	£21,363
Change In Property Value	£15,000	£30,600	£39,780	£41,769	£30,700	£157,849
Net Return	£18,442	£34,370	£43,892	£46,481	£36,027	£179,212
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	7%	14%	17%	19%	14%	71%

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