Terraced GL51 2 beds 1 bath

Browning Mews, Hatherley GL51

South West, England · GL51

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£15,811

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£51,124

↗ 19%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,900	£16,138	£16,542	£16,956	£17,464	£83,000
Total Expenses	£12,604	£12,639	£12,690	£12,743	£12,804	£63,480
Profit Before Tax	£3,296	£3,499	£3,852	£4,213	£4,660	£19,520
Profit After Tax	£2,670	£2,834	£3,120	£3,412	£3,775	£15,811
Change In Property Value	£5,300	£5,406	£11,028	£14,337	£15,054	£51,124
Net Return	£7,970	£8,240	£14,148	£17,749	£18,828	£66,936
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	10%	10%	17%	22%	23%	82%

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