Semi Detached
GL4
3 beds
1 bath
Valley Lane, Upton St Leonards, Gloucester GL4
South West, England · GL4
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£14,947
↗ 10%After 5 Years
Change In Property Value
£91,638
↗ 19%After 5 Years
Return On Investment
69%
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 | £24,540 | £24,908 | £25,531 | £26,169 | £26,954 | £128,102 |
| Total Expenses | £21,800 | £21,848 | £21,921 | £21,996 | £22,085 | £109,649 |
| Profit Before Tax | £2,740 | £3,060 | £3,610 | £4,173 | £4,869 | £18,453 |
| Profit After Tax | £2,220 | £2,479 | £2,924 | £3,380 | £3,944 | £14,947 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £26,983 | £91,638 |
| Net Return | £11,720 | £12,169 | £22,692 | £29,078 | £30,927 | £106,585 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change