Detached
GL2
3 beds
2 baths
Two Mile Lane, Highnam, Gloucestershire GL2
South West, England · GL2
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£172,369
↗ 77%After 5 Years
Change In Property Value
£130,223
↗ 19%After 5 Years
Return On Investment
135%
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 | £74,352 | £75,467 | £77,354 | £79,288 | £81,666 | £388,128 |
| Total Expenses | £34,716 | £34,839 | £35,038 | £35,243 | £35,491 | £175,327 |
| Profit Before Tax | £39,636 | £40,628 | £42,316 | £44,045 | £46,175 | £212,801 |
| Profit After Tax | £32,105 | £32,909 | £34,276 | £35,677 | £37,402 | £172,369 |
| Change In Property Value | £13,500 | £13,770 | £28,091 | £36,518 | £38,344 | £130,223 |
| Net Return | £45,605 | £46,679 | £62,367 | £72,195 | £75,746 | £302,591 |
| Return From Rental Income (%) | 14% | 15% | 15% | 16% | 17% | 77% |
| Total Net Return (%) | 20% | 21% | 28% | 32% | 34% | 135% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change