Flat GL50 3 beds 3 baths

Lansdown Terrace, Malvern Road, Cheltenham GL50

South West, England · GL50

Initial Investment

First Year

£332,250First Year

Profit From Rental Income

After 5 Years

£24,113

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£188,100

↗ 19%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£49,728	£50,474	£51,736	£53,029	£54,620	£259,587
Total Expenses	£45,656	£45,777	£45,946	£46,119	£46,321	£229,818
Profit Before Tax	£4,072	£4,697	£5,790	£6,910	£8,299	£29,769
Profit After Tax	£3,298	£3,805	£4,690	£5,597	£6,723	£24,113
Change In Property Value	£19,500	£19,890	£40,576	£52,748	£55,386	£188,100
Net Return	£22,798	£23,695	£45,266	£58,346	£62,108	£212,213
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	7%	14%	18%	19%	64%

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