Detached GL17 3 beds 1 bath

Turners Tump, Ruardean GL17

South West, England · GL17

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£-399

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£33,761

↗ 19%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,872	£7,990	£8,190	£8,395	£8,646	£41,093
Total Expenses	£8,230	£8,254	£8,284	£8,316	£8,352	£41,436
Profit Before Tax	£-358	£-264	£-95	£79	£295	£-343
Profit After Tax	£-358	£-264	£-95	£79	£239	£-399
Change In Property Value	£3,500	£3,570	£7,283	£9,468	£9,941	£33,761
Net Return	£3,142	£3,306	£7,188	£9,546	£10,180	£33,363
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	6%	6%	13%	18%	19%	62%

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