Terraced GL6 2 beds 1 bath

Vicarage Street, Painswick, Stroud GL6

South West, England · GL6

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£62,340

↗ 56%After 5 Years

Change In Property Value

After 5 Years

£67,523

↗ 19%After 5 Years

Return On Investment

117%

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	£31,716	£32,192	£32,997	£33,821	£34,836	£165,562
Total Expenses	£17,558	£17,617	£17,708	£17,802	£17,914	£88,598
Profit Before Tax	£14,158	£14,575	£15,288	£16,020	£16,922	£76,964
Profit After Tax	£11,468	£11,806	£12,384	£12,976	£13,707	£62,340
Change In Property Value	£7,000	£7,140	£14,566	£18,935	£19,882	£67,523
Net Return	£18,468	£18,946	£26,949	£31,911	£33,589	£129,863
Return From Rental Income (%)	10%	11%	11%	12%	12%	56%
Total Net Return (%)	17%	17%	24%	29%	30%	117%

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