Flat
GL50
3 beds
3 baths
Lansdown Terrace, Malvern Road, Cheltenham GL50
South West, England · GL50
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£171,157
↗ 52%After 5 Years
Change In Property Value
£188,100
↗ 19%After 5 Years
Return On Investment
108%
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 | £88,368 | £89,694 | £91,936 | £94,234 | £97,061 | £461,293 |
| Total Expenses | £49,520 | £49,698 | £49,966 | £50,239 | £50,565 | £249,988 |
| Profit Before Tax | £38,848 | £39,995 | £41,970 | £43,995 | £46,497 | £211,305 |
| Profit After Tax | £31,467 | £32,396 | £33,996 | £35,636 | £37,662 | £171,157 |
| Change In Property Value | £19,500 | £19,890 | £40,576 | £52,748 | £55,386 | £188,100 |
| Net Return | £50,967 | £52,286 | £74,571 | £88,384 | £93,048 | £359,256 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 15% | 16% | 22% | 27% | 28% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change