Terraced GL54 2 beds 1 bath

Gloucester Street, Winchcombe GL54

South West, England · GL54

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£1,565

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£67,523

↗ 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	£15,756	£15,992	£16,392	£16,802	£17,306	£82,248
Total Expenses	£15,962	£15,997	£16,048	£16,100	£16,161	£80,267
Profit Before Tax	£-206	£-5	£344	£702	£1,145	£1,982
Profit After Tax	£-206	£-5	£279	£569	£928	£1,565
Change In Property Value	£7,000	£7,140	£14,566	£18,935	£19,882	£67,523
Net Return	£6,794	£7,135	£14,845	£19,504	£20,810	£69,088
Return From Rental Income (%)	0%	0%	0%	1%	1%	1%
Total Net Return (%)	6%	6%	13%	18%	19%	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