Detached
GL6
3 beds
1 bath
Harley Wood, Nailsworth, Stroud GL6
South West, England · GL6
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£8,402
↗ 18%After 5 Years
Change In Property Value
£31,570
↗ 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 | £7,956 | £8,075 | £8,196 | £8,401 | £8,611 | £41,241 |
| Total Expenses | £6,122 | £6,146 | £6,169 | £6,200 | £6,231 | £30,868 |
| Profit Before Tax | £1,834 | £1,929 | £2,028 | £2,202 | £2,380 | £10,373 |
| Profit After Tax | £1,486 | £1,563 | £1,643 | £1,783 | £1,928 | £8,402 |
| Change In Property Value | £3,000 | £6,120 | £7,956 | £8,354 | £6,140 | £31,570 |
| Net Return | £4,486 | £7,683 | £9,599 | £10,137 | £8,068 | £39,972 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 18% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change