Terraced
GL16
3 beds
1 bath
Clearwell, Coleford GL16
South West, England · GL16
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£124
↗ 0%After 5 Years
Change In Property Value
£42,433
↗ 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 | £10,217 | £10,243 | £10,279 | £10,315 | £10,358 | £51,411 |
| Profit Before Tax | £-317 | £-194 | £21 | £242 | £516 | £268 |
| Profit After Tax | £-317 | £-194 | £21 | £196 | £418 | £124 |
| Change In Property Value | £4,399 | £4,487 | £9,153 | £11,899 | £12,494 | £42,433 |
| Net Return | £4,082 | £4,293 | £9,174 | £12,095 | £12,913 | £42,557 |
| 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