Semi Detached
GL15
2 beds
1 bath
Large Garden & Woodland Access, Viney Hill, Lydney, Gloucestershire. GL15
South West, England · GL15
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£923
↗ 1%After 5 Years
Change In Property Value
£56,912
↗ 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 | £13,272 | £13,471 | £13,808 | £14,153 | £14,578 | £69,282 |
| Total Expenses | £13,531 | £13,563 | £13,607 | £13,653 | £13,706 | £68,060 |
| Profit Before Tax | £-259 | £-92 | £201 | £500 | £872 | £1,222 |
| Profit After Tax | £-259 | £-92 | £163 | £405 | £706 | £923 |
| Change In Property Value | £5,900 | £6,018 | £12,277 | £15,960 | £16,758 | £56,912 |
| Net Return | £5,641 | £5,926 | £12,439 | £16,365 | £17,464 | £57,835 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 6% | 6% | 14% | 18% | 19% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change