Terraced GL7 2 beds 2 baths

80 Mill Village, Lower Mill Estate, Somerford Keynes, Cirencester GL7

South West, England · GL7

Initial Investment

First Year

£122,200First Year

Profit From Rental Income

After 5 Years

£68,250

↗ 56%After 5 Years

Change In Property Value

After 5 Years

£73,696

↗ 19%After 5 Years

Return On Investment

116%

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	£34,620	£35,139	£36,018	£36,918	£38,026	£180,721
Total Expenses	£19,118	£19,181	£19,280	£19,381	£19,502	£96,462
Profit Before Tax	£15,502	£15,958	£16,738	£17,537	£18,523	£84,259
Profit After Tax	£12,557	£12,926	£13,558	£14,205	£15,004	£68,250
Change In Property Value	£7,640	£7,793	£15,897	£20,667	£21,700	£73,696
Net Return	£20,197	£20,719	£29,455	£34,872	£36,704	£141,946
Return From Rental Income (%)	10%	11%	11%	12%	12%	56%
Total Net Return (%)	17%	17%	24%	29%	30%	116%

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