Detached
GL6
2 beds
1 bath
Tetbury Street, Minchinhampton, Stroud GL6
South West, England · GL6
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£22,381
↗ 20%After 5 Years
Change In Property Value
£73,663
↗ 21%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,552 | £18,830 | £19,113 | £19,591 | £20,080 | £96,166 |
| Total Expenses | £13,616 | £13,657 | £13,695 | £13,754 | £13,813 | £68,535 |
| Profit Before Tax | £4,936 | £5,174 | £5,417 | £5,837 | £6,267 | £27,631 |
| Profit After Tax | £3,998 | £4,191 | £4,388 | £4,728 | £5,076 | £22,381 |
| Change In Property Value | £7,000 | £14,280 | £18,564 | £19,492 | £14,327 | £73,663 |
| Net Return | £10,998 | £18,471 | £22,952 | £24,220 | £19,403 | £96,044 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 17% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change