Detached GL52 4 beds 2 baths

Stockwell Lane, Woodmancote, Cheltenham GL52

South West, England · GL52

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£204,110

↗ 76%After 5 Years

Change In Property Value

After 5 Years

£154,338

↗ 19%After 5 Years

Return On Investment

134%

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	£88,116	£89,438	£91,674	£93,966	£96,784	£459,977
Total Expenses	£41,052	£41,195	£41,430	£41,670	£41,962	£207,309
Profit Before Tax	£47,064	£48,242	£50,244	£52,296	£54,822	£252,669
Profit After Tax	£38,122	£39,076	£40,679	£42,187	£44,044	£204,110
Change In Property Value	£16,000	£16,320	£33,293	£43,281	£45,445	£154,338
Net Return	£54,122	£55,396	£73,972	£85,468	£89,489	£358,448
Return From Rental Income (%)	14%	15%	15%	16%	16%	76%
Total Net Return (%)	20%	21%	28%	32%	33%	134%

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