Detached GL51 3 beds 2 baths

Main Road, Shurdington, Cheltenham GL51

South West, England · GL51

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£64,897

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£146,274

↗ 21%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£41,700	£42,325	£42,960	£44,034	£45,135	£216,156
Total Expenses	£27,032	£27,107	£27,180	£27,298	£27,419	£136,036
Profit Before Tax	£14,668	£15,219	£15,780	£16,736	£17,716	£80,120
Profit After Tax	£11,881	£12,327	£12,782	£13,556	£14,350	£64,897
Change In Property Value	£13,900	£28,356	£36,863	£38,706	£28,449	£146,274
Net Return	£25,781	£40,683	£49,645	£52,262	£42,799	£211,170
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	11%	18%	21%	23%	18%	91%

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