Detached GL2 3 beds 2 baths

Two Mile Lane, Highnam, Gloucestershire GL2

South West, England · GL2

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£12,721

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£130,223

↗ 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	£32,400	£32,886	£33,708	£34,551	£35,587	£169,132
Total Expenses	£30,521	£30,581	£30,674	£30,769	£30,883	£153,427
Profit Before Tax	£1,879	£2,305	£3,034	£3,782	£4,704	£15,705
Profit After Tax	£1,522	£1,867	£2,458	£3,063	£3,810	£12,721
Change In Property Value	£13,500	£13,770	£28,091	£36,518	£38,344	£130,223
Net Return	£15,022	£15,637	£30,549	£39,581	£42,154	£142,944
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	7%	14%	18%	19%	64%

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