Terraced GL54 3 beds 1 bath

Temple Guiting, Cheltenham, Gloucestershire GL54

South West, England · GL54

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£17,753

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£105,233

↗ 21%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,500	£22,837	£23,180	£23,760	£24,354	£116,631
Total Expenses	£18,838	£18,884	£18,928	£18,997	£19,067	£94,713
Profit Before Tax	£3,663	£3,954	£4,252	£4,763	£5,287	£21,918
Profit After Tax	£2,967	£3,203	£3,444	£3,858	£4,282	£17,753
Change In Property Value	£10,000	£20,400	£26,520	£27,846	£20,467	£105,233
Net Return	£12,967	£23,603	£29,964	£31,704	£24,749	£122,986
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	14%	18%	19%	15%	75%

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