Flat GL5 0 beds 0 baths

Stafford Mill, Thrupp, Stroud, Gloucestershire GL5

South West, England · GL5

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-5,227

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£77,169

↗ 19%After 5 Years

Return On Investment

56%

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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£19,670	£19,743	£19,832	£19,922	£20,023	£99,190
Profit Before Tax	£-1,670	£-1,473	£-1,105	£-727	£-252	£-5,227
Profit After Tax	£-1,670	£-1,473	£-1,105	£-727	£-252	£-5,227
Change In Property Value	£8,000	£8,160	£16,646	£21,640	£22,722	£77,169
Net Return	£6,330	£6,687	£15,542	£20,913	£22,471	£71,942
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	5%	5%	12%	16%	17%	56%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change