Terraced
GL2
1 bed
1 bath
Tewkesbury Road, Longford GL2
South West, England · GL2
View property listing
Initial Investment
£72,850First YearProfit From Rental Income
£42,011
↗ 58%After 5 Years
Change In Property Value
£46,205
↗ 19%After 5 Years
Return On Investment
121%
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 | £21,708 | £22,034 | £22,584 | £23,149 | £23,844 | £113,319 |
| Total Expenses | £12,173 | £12,217 | £12,283 | £12,350 | £12,430 | £61,454 |
| Profit Before Tax | £9,535 | £9,817 | £10,302 | £10,799 | £11,413 | £51,865 |
| Profit After Tax | £7,723 | £7,951 | £8,344 | £8,747 | £9,245 | £42,011 |
| Change In Property Value | £4,790 | £4,886 | £9,967 | £12,957 | £13,605 | £46,205 |
| Net Return | £12,513 | £12,837 | £18,311 | £21,704 | £22,850 | £88,216 |
| Return From Rental Income (%) | 11% | 11% | 11% | 12% | 13% | 58% |
| Total Net Return (%) | 17% | 18% | 25% | 30% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change