Flat
GL52
5 beds
4 baths
Grosvenor Street, Cheltenham, Gloucestershire GL52
South West, England · GL52
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£9,730
↗ 3%After 5 Years
Change In Property Value
£192,923
↗ 19%After 5 Years
Return On Investment
59%
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 | £47,004 | £47,709 | £48,902 | £50,124 | £51,628 | £245,367 |
| Total Expenses | £46,375 | £46,492 | £46,654 | £46,820 | £47,013 | £233,355 |
| Profit Before Tax | £629 | £1,217 | £2,248 | £3,304 | £4,615 | £12,012 |
| Profit After Tax | £509 | £986 | £1,821 | £2,676 | £3,738 | £9,730 |
| Change In Property Value | £20,000 | £20,400 | £41,616 | £54,101 | £56,806 | £192,923 |
| Net Return | £20,509 | £21,386 | £43,437 | £56,777 | £60,544 | £202,653 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 18% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change