Detached
GL56
4 beds
2 baths
Station Road, Blockley, Moreton-In-Marsh GL56
South West, England · GL56
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£25,425
↗ 9%After 5 Years
Change In Property Value
£159,161
↗ 19%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,072 | £42,703 | £43,771 | £44,865 | £46,211 | £219,622 |
| Total Expenses | £37,439 | £37,514 | £37,631 | £37,752 | £37,897 | £188,232 |
| Profit Before Tax | £4,633 | £5,189 | £6,139 | £7,113 | £8,314 | £31,389 |
| Profit After Tax | £3,753 | £4,203 | £4,973 | £5,762 | £6,734 | £25,425 |
| Change In Property Value | £16,500 | £16,830 | £34,333 | £44,633 | £46,865 | £159,161 |
| Net Return | £20,253 | £21,033 | £39,306 | £50,395 | £53,599 | £184,586 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 7% | 8% | 14% | 18% | 19% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change