Semi Detached GL54 5 beds 2 baths

Broadlands, Bourton-On-The-Water GL54

South West, England · GL54

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£14,925

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£126,279

↗ 21%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,200	£25,578	£25,962	£26,611	£27,276	£130,626
Total Expenses	£22,325	£22,375	£22,424	£22,499	£22,576	£112,200
Profit Before Tax	£2,875	£3,203	£3,538	£4,111	£4,700	£18,426
Profit After Tax	£2,329	£2,594	£2,866	£3,330	£3,807	£14,925
Change In Property Value	£12,000	£24,480	£31,824	£33,415	£24,560	£126,279
Net Return	£14,329	£27,074	£34,690	£36,745	£28,367	£141,205
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	7%	14%	17%	19%	14%	71%

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