Terraced GL15 2 beds 1 bath

Investment Opportunity 24 Stockwell Lane, Aylburton, Lydney, Gloucestershire GL15

South West, England · GL15

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-325

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£34,726

↗ 19%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,100	£8,221	£8,427	£8,638	£8,897	£42,283
Total Expenses	£8,452	£8,475	£8,506	£8,538	£8,575	£42,547
Profit Before Tax	£-352	£-254	£-79	£99	£322	£-264
Profit After Tax	£-352	£-254	£-79	£99	£261	£-325
Change In Property Value	£3,600	£3,672	£7,491	£9,738	£10,225	£34,726
Net Return	£3,249	£3,418	£7,411	£9,837	£10,486	£34,401
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	6%	6%	13%	18%	19%	63%

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