Detached
GL20
3 beds
2 baths
Little Beckford, Tewkesbury, Gloucestershire GL20
South West, England · GL20
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£120,663
↗ 78%After 5 Years
Change In Property Value
£91,638
↗ 19%After 5 Years
Return On Investment
137%
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 | £52,320 | £53,105 | £54,432 | £55,793 | £57,467 | £273,117 |
| Total Expenses | £24,578 | £24,668 | £24,811 | £24,958 | £25,136 | £124,151 |
| Profit Before Tax | £27,742 | £28,437 | £29,621 | £30,835 | £32,331 | £148,967 |
| Profit After Tax | £22,471 | £23,034 | £23,993 | £24,976 | £26,188 | £120,663 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £26,983 | £91,638 |
| Net Return | £31,971 | £32,724 | £43,761 | £50,674 | £53,171 | £212,301 |
| Return From Rental Income (%) | 15% | 15% | 16% | 16% | 17% | 78% |
| Total Net Return (%) | 21% | 21% | 28% | 33% | 34% | 137% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change