Semi Detached GL54 3 beds 3 baths

Moore Road, Bourton-On-The-Water, Cheltenham, Gloucestershire GL54

South West, England · GL54

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£-3,347

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£139,869

↗ 19%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,456	£30,913	£31,686	£32,478	£33,452	£158,984
Total Expenses	£32,310	£32,367	£32,455	£32,545	£32,653	£162,331
Profit Before Tax	£-1,854	£-1,454	£-770	£-68	£799	£-3,347
Profit After Tax	£-1,854	£-1,454	£-770	£-68	£799	£-3,347
Change In Property Value	£14,500	£14,790	£30,172	£39,223	£41,184	£139,869
Net Return	£12,646	£13,336	£29,402	£39,156	£41,983	£136,522
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	5%	6%	12%	16%	17%	56%

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