Flat GL19 3 beds 1 bath

Rock Street, Chaceley, Gloucestershire GL19

South West, England · GL19

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£65,692

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£115,754

↗ 19%After 5 Years

Return On Investment

91%

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	£44,820	£45,492	£46,630	£47,795	£49,229	£233,966
Total Expenses	£30,287	£30,400	£30,557	£30,717	£30,903	£152,865
Profit Before Tax	£14,533	£15,092	£16,073	£17,078	£18,326	£81,102
Profit After Tax	£11,772	£12,225	£13,019	£13,833	£14,844	£65,692
Change In Property Value	£12,000	£12,240	£24,970	£32,460	£34,084	£115,754
Net Return	£23,772	£24,465	£37,988	£46,294	£48,927	£181,446
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	12%	12%	19%	23%	25%	91%

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