Terraced GL54 2 beds 1 bath

The Square, Upper Slaughter, Cheltenham, Gloucestershire GL54

South West, England · GL54

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£23,737

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£136,803

↗ 21%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,256	£29,695	£30,140	£30,894	£31,666	£151,651
Total Expenses	£24,339	£24,396	£24,451	£24,536	£24,624	£122,346
Profit Before Tax	£4,917	£5,299	£5,690	£6,357	£7,042	£29,305
Profit After Tax	£3,982	£4,292	£4,609	£5,150	£5,704	£23,737
Change In Property Value	£13,000	£26,520	£34,476	£36,200	£26,607	£136,803
Net Return	£16,982	£30,812	£39,085	£41,349	£32,311	£160,540
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	14%	18%	19%	15%	74%

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