Semi Detached GL54 5 beds 2 baths

Broadlands, Bourton-On-The-Water GL54

South West, England · GL54

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£-3,243

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£115,754

↗ 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	£25,200	£25,578	£26,217	£26,873	£27,679	£131,547
Total Expenses	£26,825	£26,874	£26,949	£27,025	£27,117	£134,791
Profit Before Tax	£-1,625	£-1,296	£-732	£-153	£562	£-3,243
Profit After Tax	£-1,625	£-1,296	£-732	£-153	£562	£-3,243
Change In Property Value	£12,000	£12,240	£24,970	£32,460	£34,084	£115,754
Net Return	£10,375	£10,944	£24,238	£32,308	£34,646	£112,510
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	5%	6%	12%	16%	17%	57%

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