Detached GL53 2 beds 1 bath

Chestnut Terrace, Charlton Kings, Cheltenham GL53

South West, England · GL53

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£53,121

↗ 57%After 5 Years

Change In Property Value

After 5 Years

£57,867

↗ 19%After 5 Years

Return On Investment

119%

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	£27,180	£27,588	£28,277	£28,984	£29,854	£141,883
Total Expenses	£15,119	£15,171	£15,250	£15,332	£15,430	£76,302
Profit Before Tax	£12,061	£12,417	£13,027	£13,652	£14,424	£65,582
Profit After Tax	£9,770	£10,058	£10,552	£11,058	£11,684	£53,121
Change In Property Value	£5,999	£6,119	£12,483	£16,228	£17,039	£57,867
Net Return	£15,769	£16,177	£23,035	£27,286	£28,722	£110,988
Return From Rental Income (%)	10%	11%	11%	12%	12%	57%
Total Net Return (%)	17%	17%	25%	29%	31%	119%

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