Semi Detached
GL4
3 beds
1 bath
Valley Lane, Upton St Leonards, Gloucester GL4
South West, England · GL4
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-5,338
↘ -3%After 5 Years
Change In Property Value
£91,638
↗ 19%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,476 | £19,768 | £20,262 | £20,769 | £21,392 | £101,667 |
| Total Expenses | £21,293 | £21,334 | £21,394 | £21,456 | £21,529 | £107,006 |
| Profit Before Tax | £-1,817 | £-1,566 | £-1,132 | £-687 | £-137 | £-5,338 |
| Profit After Tax | £-1,817 | £-1,566 | £-1,132 | £-687 | £-137 | £-5,338 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £26,983 | £91,638 |
| Net Return | £7,683 | £8,124 | £18,636 | £25,011 | £26,846 | £86,300 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 17% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change