Detached
GL54
3 beds
1 bath
Newtown, Toddington, Cheltenham GL54
South West, England · GL54
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£40,400
↗ 17%After 5 Years
Change In Property Value
£152,588
↗ 21%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,252 | £36,796 | £37,348 | £38,281 | £39,238 | £187,915 |
| Total Expenses | £27,452 | £27,519 | £27,584 | £27,688 | £27,795 | £138,038 |
| Profit Before Tax | £8,800 | £9,277 | £9,763 | £10,593 | £11,444 | £49,877 |
| Profit After Tax | £7,128 | £7,514 | £7,908 | £8,580 | £9,270 | £40,400 |
| Change In Property Value | £14,500 | £29,580 | £38,454 | £40,377 | £29,677 | £152,588 |
| Net Return | £21,628 | £37,094 | £46,362 | £48,957 | £38,946 | £192,988 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 9% | 15% | 19% | 20% | 16% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change