Terraced
GL2
1 bed
1 bath
Tewkesbury Road, Longford GL2
South West, England · GL2
View property listing
Initial Investment
£75,850First YearProfit From Rental Income
£3,369
↗ 4%After 5 Years
Change In Property Value
£48,134
↗ 19%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,976 | £12,156 | £12,460 | £12,771 | £13,154 | £62,516 |
| Total Expenses | £11,597 | £11,626 | £11,667 | £11,709 | £11,758 | £58,357 |
| Profit Before Tax | £379 | £530 | £792 | £1,062 | £1,396 | £4,159 |
| Profit After Tax | £307 | £429 | £642 | £860 | £1,131 | £3,369 |
| Change In Property Value | £4,990 | £5,090 | £10,383 | £13,498 | £14,173 | £48,134 |
| Net Return | £5,297 | £5,519 | £11,025 | £14,358 | £15,304 | £51,503 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 20% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change