Detached GL20 4 beds 3 baths

The Cross, Ripple, Tewkesbury. Gloucestershire GL20

South West, England · GL20

Initial Investment

First Year

£245,750First Year

Profit From Rental Income

After 5 Years

£5,637

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£141,798

↗ 19%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,072	£33,568	£34,407	£35,267	£36,325	£172,640
Total Expenses	£32,968	£33,029	£33,124	£33,221	£33,338	£165,680
Profit Before Tax	£104	£539	£1,283	£2,046	£2,988	£6,960
Profit After Tax	£84	£436	£1,039	£1,658	£2,420	£5,637
Change In Property Value	£14,700	£14,994	£30,588	£39,764	£41,752	£141,798
Net Return	£14,784	£15,430	£31,627	£41,422	£44,173	£147,436
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	6%	6%	13%	17%	18%	60%

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