Terraced GL53 3 beds 1 bath

Moorend Street, Leckhampton, Cheltenham GL53

South West, England · GL53

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£20,868

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£94,710

↗ 21%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,600	£21,924	£22,253	£22,809	£23,379	£111,965
Total Expenses	£17,139	£17,184	£17,227	£17,293	£17,361	£86,203
Profit Before Tax	£4,461	£4,740	£5,026	£5,516	£6,019	£25,763
Profit After Tax	£3,614	£3,840	£4,071	£4,468	£4,875	£20,868
Change In Property Value	£9,000	£18,360	£23,868	£25,061	£18,420	£94,710
Net Return	£12,614	£22,200	£27,939	£29,530	£23,295	£115,577
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	9%	15%	19%	20%	16%	79%

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