Flat GL7 3 beds 2 baths

Milton Street, Fairford GL7

South West, England · GL7

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£-1,585

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£76,204

↗ 19%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,564	£18,842	£19,314	£19,796	£20,390	£96,907
Total Expenses	£19,528	£19,602	£19,692	£19,784	£19,886	£98,492
Profit Before Tax	£-964	£-759	£-378	£12	£504	£-1,585
Profit After Tax	£-964	£-759	£-378	£12	£504	£-1,585
Change In Property Value	£7,900	£8,058	£16,438	£21,370	£22,438	£76,204
Net Return	£6,936	£7,299	£16,060	£21,382	£22,942	£74,619
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	5%	6%	13%	17%	18%	59%

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