Flat
GL20
4 beds
2 baths
Westmancote, Tewkesbury, Gloucestershire GL20
South West, England · GL20
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-2,279
↘ -1%After 5 Years
Change In Property Value
£120,577
↗ 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 | £28,128 | £28,550 | £29,264 | £29,995 | £30,895 | £146,832 |
| Total Expenses | £29,610 | £29,698 | £29,812 | £29,929 | £30,062 | £149,111 |
| Profit Before Tax | £-1,482 | £-1,148 | £-549 | £66 | £833 | £-2,279 |
| Profit After Tax | £-1,482 | £-1,148 | £-549 | £66 | £833 | £-2,279 |
| Change In Property Value | £12,500 | £12,750 | £26,010 | £33,813 | £35,504 | £120,577 |
| Net Return | £11,018 | £11,602 | £25,461 | £33,879 | £36,337 | £118,298 |
| 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