Detached
GL20
3 beds
2 baths
Little Beckford, Tewkesbury, Gloucestershire GL20
South West, England · GL20
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£2,870
↗ 2%After 5 Years
Change In Property Value
£91,638
↗ 19%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,372 | £21,693 | £22,235 | £22,791 | £23,474 | £111,565 |
| Total Expenses | £21,483 | £21,526 | £21,591 | £21,658 | £21,737 | £107,995 |
| Profit Before Tax | £-111 | £166 | £644 | £1,133 | £1,738 | £3,569 |
| Profit After Tax | £-111 | £135 | £521 | £918 | £1,407 | £2,870 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £26,983 | £91,638 |
| Net Return | £9,389 | £9,825 | £20,289 | £26,615 | £28,390 | £94,508 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 18% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change