Terraced
GL13
3 beds
1 bath
Berrycroft, Gloucestershire GL13
South West, England · GL13
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£551
↗ 1%After 5 Years
Change In Property Value
£50,160
↗ 19%After 5 Years
Return On Investment
64%
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 | £11,700 | £11,875 | £12,172 | £12,477 | £12,851 | £61,076 |
| Total Expenses | £11,986 | £12,015 | £12,055 | £12,096 | £12,144 | £60,296 |
| Profit Before Tax | £-286 | £-139 | £117 | £380 | £707 | £780 |
| Profit After Tax | £-286 | £-139 | £95 | £308 | £572 | £551 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £14,770 | £50,160 |
| Net Return | £4,915 | £5,165 | £10,915 | £14,374 | £15,342 | £50,711 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 6% | 6% | 14% | 18% | 19% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change