Terraced
GL51
2 beds
1 bath
Browning Mews, Hatherley GL51
South West, England · GL51
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£23,436
↗ 29%After 5 Years
Change In Property Value
£55,773
↗ 21%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,900 | £16,138 | £16,381 | £16,790 | £17,210 | £82,419 |
| Total Expenses | £10,616 | £10,653 | £10,687 | £10,739 | £10,791 | £53,486 |
| Profit Before Tax | £5,284 | £5,486 | £5,693 | £6,051 | £6,419 | £28,933 |
| Profit After Tax | £4,280 | £4,443 | £4,612 | £4,902 | £5,199 | £23,436 |
| Change In Property Value | £5,300 | £10,812 | £14,056 | £14,758 | £10,847 | £55,773 |
| Net Return | £9,580 | £15,255 | £18,667 | £19,660 | £16,046 | £79,209 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 20% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change