Terraced GL56 3 beds 1 bath

Foxes Row, Broadwell, Moreton-In-Marsh, Gloucestershire GL56

South West, England · GL56

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£54,977

↗ 57%After 5 Years

Change In Property Value

After 5 Years

£59,806

↗ 19%After 5 Years

Return On Investment

118%

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	£28,092	£28,513	£29,226	£29,957	£30,856	£146,644
Total Expenses	£15,608	£15,662	£15,744	£15,828	£15,929	£78,771
Profit Before Tax	£12,484	£12,851	£13,482	£14,129	£14,927	£67,873
Profit After Tax	£10,112	£10,410	£10,921	£11,444	£12,091	£54,977
Change In Property Value	£6,200	£6,324	£12,901	£16,771	£17,610	£59,806
Net Return	£16,312	£16,734	£23,821	£28,216	£29,701	£114,783
Return From Rental Income (%)	10%	11%	11%	12%	12%	57%
Total Net Return (%)	17%	17%	25%	29%	31%	118%

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