Terraced GL54 2 beds 1 bath

Bull Lane, Winchcombe, Gloucestershire GL54

South West, England · GL54

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£9,011

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£58,930

↗ 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	£12,600	£12,789	£12,981	£13,305	£13,638	£65,313
Total Expenses	£10,769	£10,800	£10,830	£10,873	£10,917	£54,189
Profit Before Tax	£1,831	£1,989	£2,151	£2,433	£2,721	£11,125
Profit After Tax	£1,483	£1,611	£1,742	£1,970	£2,204	£9,011
Change In Property Value	£5,600	£11,424	£14,851	£15,594	£11,461	£58,930
Net Return	£7,083	£13,035	£16,594	£17,564	£13,666	£67,941
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	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