Semi Detached GL52 2 beds 1 bath

Deep Street, Prestbury, Cheltenham GL52

South West, England · GL52

Initial Investment

First Year

£121,482First Year

Profit From Rental Income

After 5 Years

£11,543

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£73,301

↗ 19%After 5 Years

Return On Investment

70%

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	£19,632	£19,926	£20,425	£20,935	£21,563	£102,482
Total Expenses	£17,538	£17,579	£17,639	£17,701	£17,775	£88,232
Profit Before Tax	£2,094	£2,348	£2,785	£3,234	£3,789	£14,250
Profit After Tax	£1,696	£1,902	£2,256	£2,620	£3,069	£11,543
Change In Property Value	£7,599	£7,751	£15,812	£20,556	£21,583	£73,301
Net Return	£9,295	£9,653	£18,068	£23,175	£24,652	£84,844
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	15%	19%	20%	70%

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