Detached
GL3
4 beds
3 baths
The Green, Churchdown, Gloucester GL3
South West, England · GL3
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£10,469
↗ 8%After 5 Years
Change In Property Value
£81,992
↗ 19%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,252 | £21,571 | £22,110 | £22,663 | £23,343 | £110,938 |
| Total Expenses | £19,487 | £19,530 | £19,595 | £19,661 | £19,740 | £98,014 |
| Profit Before Tax | £1,765 | £2,040 | £2,515 | £3,001 | £3,603 | £12,924 |
| Profit After Tax | £1,430 | £1,653 | £2,037 | £2,431 | £2,918 | £10,469 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £24,142 | £81,992 |
| Net Return | £9,930 | £10,323 | £19,724 | £25,424 | £27,061 | £92,461 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 7% | 8% | 14% | 19% | 20% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change