Terraced GL50 2 beds 1 bath

Chapel Lane, Cheltenham, Gloucestershire GL50

South West, England · GL50

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£57,772

↗ 57%After 5 Years

Change In Property Value

After 5 Years

£62,700

↗ 19%After 5 Years

Return On Investment

118%

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	£29,460	£29,902	£30,649	£31,416	£32,358	£153,785
Total Expenses	£16,340	£16,396	£16,482	£16,569	£16,674	£82,461
Profit Before Tax	£13,120	£13,506	£14,168	£14,847	£15,684	£71,324
Profit After Tax	£10,627	£10,940	£11,476	£12,026	£12,704	£57,772
Change In Property Value	£6,500	£6,630	£13,525	£17,583	£18,462	£62,700
Net Return	£17,127	£17,570	£25,001	£29,608	£31,166	£120,472
Return From Rental Income (%)	10%	11%	11%	12%	12%	57%
Total Net Return (%)	17%	17%	24%	29%	30%	118%

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