Detached
GL16
3 beds
1 bath
(Large Garden), Joyford Hill, Coleford, Gloucestershire. GL16
South West, England · GL16
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£107,737
↗ 78%After 5 Years
Change In Property Value
£81,992
↗ 19%After 5 Years
Return On Investment
138%
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 | £46,812 | £47,514 | £48,702 | £49,920 | £51,417 | £244,365 |
| Total Expenses | £22,043 | £22,125 | £22,254 | £22,387 | £22,547 | £111,357 |
| Profit Before Tax | £24,769 | £25,389 | £26,448 | £27,533 | £28,870 | £133,008 |
| Profit After Tax | £20,063 | £20,565 | £21,423 | £22,301 | £23,384 | £107,737 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £24,142 | £81,992 |
| Net Return | £28,563 | £29,235 | £39,109 | £45,294 | £47,527 | £189,729 |
| Return From Rental Income (%) | 15% | 15% | 16% | 16% | 17% | 78% |
| Total Net Return (%) | 21% | 21% | 28% | 33% | 35% | 138% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change