Detached
GL20
2 beds
1 bath
Post Office Lane, Tewkesbury GL20
South West, England · GL20
View property listing
Initial Investment
£39,985First YearProfit From Rental Income
£-934
↘ -2%After 5 Years
Change In Property Value
£25,070
↗ 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 | £5,844 | £5,932 | £6,080 | £6,232 | £6,419 | £30,506 |
| Total Expenses | £6,240 | £6,260 | £6,286 | £6,312 | £6,342 | £31,440 |
| Profit Before Tax | £-396 | £-329 | £-206 | £-80 | £77 | £-934 |
| Profit After Tax | £-396 | £-329 | £-206 | £-80 | £77 | £-934 |
| Change In Property Value | £2,599 | £2,651 | £5,408 | £7,030 | £7,382 | £25,070 |
| Net Return | £2,203 | £2,322 | £5,202 | £6,950 | £7,459 | £24,136 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 19% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change