Detached
GL20
4 beds
3 baths
The Cross, Ripple, Tewkesbury. Gloucestershire GL20
South West, England · GL20
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£187,820
↗ 76%After 5 Years
Change In Property Value
£141,798
↗ 19%After 5 Years
Return On Investment
134%
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 | £80,952 | £82,166 | £84,220 | £86,326 | £88,916 | £422,580 |
| Total Expenses | £37,756 | £37,889 | £38,105 | £38,327 | £38,597 | £190,674 |
| Profit Before Tax | £43,196 | £44,277 | £46,115 | £47,999 | £50,319 | £231,906 |
| Profit After Tax | £34,988 | £35,864 | £37,353 | £38,879 | £40,735 | £187,820 |
| Change In Property Value | £14,700 | £14,994 | £30,588 | £39,764 | £41,752 | £141,798 |
| Net Return | £49,688 | £50,858 | £67,941 | £78,643 | £82,487 | £329,618 |
| Return From Rental Income (%) | 14% | 15% | 15% | 16% | 17% | 76% |
| Total Net Return (%) | 20% | 21% | 28% | 32% | 34% | 134% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change