Flat
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
£-3,062
↘ -7%After 5 Years
Change In Property Value
£31,570
↗ 21%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,756 | £6,857 | £6,960 | £7,134 | £7,313 | £35,020 |
| Total Expenses | £7,502 | £7,562 | £7,613 | £7,673 | £7,733 | £38,083 |
| Profit Before Tax | £-746 | £-705 | £-653 | £-538 | £-420 | £-3,062 |
| Profit After Tax | £-746 | £-705 | £-653 | £-538 | £-420 | £-3,062 |
| Change In Property Value | £3,000 | £6,120 | £7,956 | £8,354 | £6,140 | £31,570 |
| Net Return | £2,254 | £5,415 | £7,303 | £7,816 | £5,720 | £28,508 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 5% | 12% | 16% | 17% | 12% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change