Detached GL52 4 beds 2 baths

Stockwell Lane, Woodmancote, Cheltenham GL52

South West, England · GL52

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£35,706

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£168,372

↗ 21%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,596	£38,160	£38,732	£39,701	£40,693	£194,882
Total Expenses	£30,000	£30,068	£30,136	£30,243	£30,353	£150,801
Profit Before Tax	£7,596	£8,091	£8,596	£9,457	£10,340	£44,082
Profit After Tax	£6,153	£6,554	£6,963	£7,660	£8,375	£35,706
Change In Property Value	£16,000	£32,640	£42,432	£44,554	£32,747	£168,372
Net Return	£22,153	£39,194	£49,395	£52,214	£41,122	£204,079
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	8%	15%	18%	19%	15%	76%

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