Detached
GL54
2 beds
3 baths
West End, Northleach GL54
South West, England · GL54
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£7,494
↗ 7%After 5 Years
Change In Property Value
£62,700
↗ 19%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,248 | £16,492 | £16,904 | £17,327 | £17,846 | £84,817 |
| Total Expenses | £15,019 | £15,055 | £15,107 | £15,160 | £15,223 | £75,564 |
| Profit Before Tax | £1,229 | £1,437 | £1,797 | £2,166 | £2,624 | £9,252 |
| Profit After Tax | £995 | £1,164 | £1,456 | £1,755 | £2,125 | £7,494 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £18,462 | £62,700 |
| Net Return | £7,495 | £7,794 | £14,981 | £19,338 | £20,587 | £70,194 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change