Flat GL15 5 beds 3 baths

Newerne Street, Lydney GL15

South West, England · GL15

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£-5,217

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£77,159

↗ 19%After 5 Years

Return On Investment

56%

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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£19,668	£19,741	£19,830	£19,920	£20,021	£99,180
Profit Before Tax	£-1,668	£-1,471	£-1,103	£-725	£-250	£-5,217
Profit After Tax	£-1,668	£-1,471	£-1,103	£-725	£-250	£-5,217
Change In Property Value	£7,999	£8,159	£16,644	£21,638	£22,719	£77,159
Net Return	£6,331	£6,688	£15,541	£20,912	£22,470	£71,942
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	5%	5%	12%	16%	17%	56%

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