Flat
GL7
3 beds
2 baths
Milton Street, Fairford GL7
South West, England · GL7
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£40,363
↗ 32%After 5 Years
Change In Property Value
£76,204
↗ 19%After 5 Years
Return On Investment
92%
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 | £29,508 | £29,951 | £30,699 | £31,467 | £32,411 | £154,036 |
| Total Expenses | £20,622 | £20,713 | £20,831 | £20,951 | £21,088 | £104,205 |
| Profit Before Tax | £8,886 | £9,238 | £9,869 | £10,516 | £11,323 | £49,831 |
| Profit After Tax | £7,197 | £7,483 | £7,994 | £8,518 | £9,171 | £40,363 |
| Change In Property Value | £7,900 | £8,058 | £16,438 | £21,370 | £22,438 | £76,204 |
| Net Return | £15,097 | £15,541 | £24,432 | £29,888 | £31,610 | £116,567 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 25% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change