Detached
GL56
4 beds
2 baths
Station Road, Blockley, Moreton-In-Marsh GL56
South West, England · GL56
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£210,179
↗ 76%After 5 Years
Change In Property Value
£159,161
↗ 19%After 5 Years
Return On Investment
133%
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 | £90,864 | £92,227 | £94,533 | £96,896 | £99,803 | £474,322 |
| Total Expenses | £42,318 | £42,466 | £42,707 | £42,955 | £43,256 | £213,702 |
| Profit Before Tax | £48,546 | £49,761 | £51,825 | £53,941 | £56,547 | £260,620 |
| Profit After Tax | £39,322 | £40,306 | £41,842 | £43,397 | £45,312 | £210,179 |
| Change In Property Value | £16,500 | £16,830 | £34,333 | £44,633 | £46,865 | £159,161 |
| Net Return | £55,822 | £57,136 | £76,175 | £88,030 | £92,177 | £369,340 |
| Return From Rental Income (%) | 14% | 15% | 15% | 16% | 16% | 76% |
| Total Net Return (%) | 20% | 21% | 27% | 32% | 33% | 133% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change