Semi Detached GL14 2 beds 1 bath

Meendhurst Road, Cinderford GL14

South West, England · GL14

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£5,423

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£40,514

↗ 19%After 5 Years

Return On Investment

72%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,848	£11,011	£11,286	£11,568	£11,915	£56,628
Total Expenses	£9,917	£9,944	£9,983	£10,022	£10,067	£49,932
Profit Before Tax	£931	£1,066	£1,303	£1,546	£1,848	£6,696
Profit After Tax	£754	£864	£1,056	£1,253	£1,497	£5,423
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£11,929	£40,514
Net Return	£4,954	£5,148	£9,795	£12,614	£13,426	£45,937
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	8%	15%	20%	21%	72%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change