Detached
GL20
4 beds
2 baths
Bredon`S Norton, Tewkesbury, Gloucestershire GL20
South West, England · GL20
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£4,774
↗ 2%After 5 Years
Change In Property Value
£125,400
↗ 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 | £29,256 | £29,695 | £30,437 | £31,198 | £32,134 | £152,720 |
| Total Expenses | £29,214 | £29,270 | £29,355 | £29,442 | £29,546 | £146,827 |
| Profit Before Tax | £42 | £425 | £1,082 | £1,756 | £2,588 | £5,894 |
| Profit After Tax | £34 | £344 | £877 | £1,423 | £2,096 | £4,774 |
| Change In Property Value | £13,000 | £13,260 | £27,050 | £35,166 | £36,924 | £125,400 |
| Net Return | £13,034 | £13,604 | £27,927 | £36,588 | £39,020 | £130,174 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 18% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change