Flat
GL5
0 beds
0 baths
Stafford Mill, Thrupp, Stroud, Gloucestershire GL5
South West, England · GL5
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-908
↗ 0%After 5 Years
Change In Property Value
£144,692
↗ 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 | £33,756 | £34,262 | £35,119 | £35,997 | £37,077 | £176,211 |
| Total Expenses | £35,132 | £35,228 | £35,357 | £35,489 | £35,639 | £176,846 |
| Profit Before Tax | £-1,376 | £-966 | £-238 | £508 | £1,437 | £-635 |
| Profit After Tax | £-1,376 | £-966 | £-238 | £508 | £1,164 | £-908 |
| Change In Property Value | £15,000 | £15,300 | £31,212 | £40,576 | £42,604 | £144,692 |
| Net Return | £13,624 | £14,334 | £30,974 | £41,084 | £43,769 | £143,784 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 5% | 6% | 12% | 16% | 17% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change