Detached GL16 2 beds 1 bath

Newland Street, Coleford GL16

South West, England · GL16

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£54,734

↗ 82%After 5 Years

Change In Property Value

After 5 Years

£42,443

↗ 19%After 5 Years

Return On Investment

145%

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	£24,228	£24,591	£25,206	£25,836	£26,611	£126,473
Total Expenses	£11,651	£11,699	£11,771	£11,845	£11,934	£58,901
Profit Before Tax	£12,577	£12,892	£13,435	£13,991	£14,678	£67,573
Profit After Tax	£10,187	£10,443	£10,882	£11,333	£11,889	£54,734
Change In Property Value	£4,400	£4,488	£9,156	£11,902	£12,497	£42,443
Net Return	£14,587	£14,931	£20,038	£23,235	£24,386	£97,177
Return From Rental Income (%)	15%	16%	16%	17%	18%	82%
Total Net Return (%)	22%	22%	30%	35%	36%	145%

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