Terraced GL7 2 beds 1 bath

Beverstone Road, South Cerney GL7

South West, England · GL7

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£11,956

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£50,512

↗ 21%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,000	£12,180	£12,363	£12,672	£12,989	£62,203
Total Expenses	£9,422	£9,453	£9,481	£9,522	£9,565	£47,443
Profit Before Tax	£2,578	£2,727	£2,882	£3,149	£3,424	£14,760
Profit After Tax	£2,088	£2,209	£2,334	£2,551	£2,773	£11,956
Change In Property Value	£4,800	£9,792	£12,730	£13,366	£9,824	£50,512
Net Return	£6,888	£12,001	£15,064	£15,917	£12,597	£62,468
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	9%	16%	21%	22%	17%	86%

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