Detached
GL20
3 beds
1 bath
Chapel Lane, Westmancote, Tewkesbury, Gloucestershire GL20
South West, England · GL20
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£140,030
↗ 77%After 5 Years
Change In Property Value
£106,107
↗ 19%After 5 Years
Return On Investment
136%
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 | £60,576 | £61,485 | £63,022 | £64,597 | £66,535 | £316,215 |
| Total Expenses | £28,379 | £28,481 | £28,646 | £28,814 | £29,019 | £143,339 |
| Profit Before Tax | £32,197 | £33,003 | £34,376 | £35,783 | £37,517 | £172,876 |
| Profit After Tax | £26,080 | £26,733 | £27,845 | £28,984 | £30,388 | £140,030 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £31,243 | £106,107 |
| Net Return | £37,080 | £37,953 | £50,733 | £58,740 | £61,632 | £246,137 |
| Return From Rental Income (%) | 14% | 15% | 15% | 16% | 17% | 77% |
| Total Net Return (%) | 20% | 21% | 28% | 32% | 34% | 136% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change