Detached
GL16
2 beds
1 bath
Newland Street, Coleford GL16
South West, England · GL16
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£115
↗ 0%After 5 Years
Change In Property Value
£42,443
↗ 19%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,900 | £10,048 | £10,300 | £10,557 | £10,874 | £51,679 |
| Total Expenses | £10,219 | £10,245 | £10,281 | £10,317 | £10,360 | £51,421 |
| Profit Before Tax | £-319 | £-196 | £19 | £240 | £514 | £258 |
| Profit After Tax | £-319 | £-196 | £19 | £194 | £416 | £115 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £12,497 | £42,443 |
| Net Return | £4,082 | £4,292 | £9,175 | £12,096 | £12,914 | £42,558 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 6% | 6% | 14% | 18% | 19% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change