Detached GL16 4 beds 2 baths

Little Drybrook, Coleford, Gloucestershire. GL16

South West, England · GL16

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£5,279

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£135,046

↗ 19%After 5 Years

Return On Investment

60%

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	£31,500	£31,972	£32,772	£33,591	£34,599	£164,434
Total Expenses	£31,423	£31,481	£31,572	£31,665	£31,776	£157,917
Profit Before Tax	£78	£491	£1,200	£1,926	£2,823	£6,518
Profit After Tax	£63	£398	£972	£1,560	£2,286	£5,279
Change In Property Value	£14,000	£14,280	£29,131	£37,871	£39,764	£135,046
Net Return	£14,063	£14,678	£30,103	£39,431	£42,050	£140,325
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	6%	6%	13%	17%	18%	60%

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