Detached GL4 2 beds 1 bath

Meredith Cottages, Painswick Road, Gloucester GL4

South West, England · GL4

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£-3,512

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£30,868

↗ 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	£6,564	£6,662	£6,829	£7,000	£7,210	£34,265
Total Expenses	£7,504	£7,526	£7,553	£7,581	£7,613	£37,777
Profit Before Tax	£-940	£-863	£-724	£-581	£-403	£-3,512
Profit After Tax	£-940	£-863	£-724	£-581	£-403	£-3,512
Change In Property Value	£3,200	£3,264	£6,659	£8,656	£9,089	£30,868
Net Return	£2,260	£2,401	£5,934	£8,075	£8,686	£27,355
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	5%	5%	12%	16%	18%	56%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change