Flat
GL20
3 beds
3 baths
Conderton, Tewkesbury, Gloucestershire GL20
South West, England · GL20
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£-2,177
↘ -1%After 5 Years
Change In Property Value
£122,506
↗ 19%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,572 | £29,001 | £29,726 | £30,469 | £31,383 | £149,150 |
| Total Expenses | £30,051 | £30,140 | £30,255 | £30,373 | £30,507 | £151,326 |
| Profit Before Tax | £-1,479 | £-1,139 | £-530 | £95 | £875 | £-2,177 |
| Profit After Tax | £-1,479 | £-1,139 | £-530 | £95 | £875 | £-2,177 |
| Change In Property Value | £12,700 | £12,954 | £26,426 | £34,354 | £36,072 | £122,506 |
| Net Return | £11,221 | £11,815 | £25,897 | £34,449 | £36,947 | £120,329 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 5% | 6% | 12% | 16% | 18% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change