Detached GL52 4 beds 2 baths

Stockwell Lane, Woodmancote, Cheltenham GL52

South West, England · GL52

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£12,409

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£154,338

↗ 19%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,596	£38,160	£39,114	£40,092	£41,295	£196,256
Total Expenses	£36,000	£36,067	£36,174	£36,282	£36,413	£180,936
Profit Before Tax	£1,596	£2,092	£2,940	£3,809	£4,881	£15,320
Profit After Tax	£1,293	£1,695	£2,382	£3,086	£3,954	£12,409
Change In Property Value	£16,000	£16,320	£33,293	£43,281	£45,445	£154,338
Net Return	£17,293	£18,015	£35,674	£46,366	£49,398	£166,747
Return From Rental Income (%)	0%	1%	1%	1%	1%	5%
Total Net Return (%)	6%	7%	13%	17%	18%	62%

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