Semi Detached GL52 2 beds 1 bath

Deep Street, Prestbury, Cheltenham GL52

South West, England · GL52

Initial Investment

First Year

£121,482First Year

Profit From Rental Income

After 5 Years

£4,784

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£73,301

↗ 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	£17,856	£18,124	£18,577	£19,041	£19,613	£93,211
Total Expenses	£17,360	£17,398	£17,454	£17,512	£17,580	£87,304
Profit Before Tax	£496	£725	£1,122	£1,529	£2,033	£5,906
Profit After Tax	£402	£588	£909	£1,239	£1,647	£4,784
Change In Property Value	£7,599	£7,751	£15,812	£20,556	£21,583	£73,301
Net Return	£8,001	£8,339	£16,721	£21,794	£23,230	£78,085
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
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