Terraced GL2 1 bed 1 bath

Tewkesbury Road, Longford GL2

South West, England · GL2

Initial Investment

First Year

£72,850First Year

Profit From Rental Income

After 5 Years

£43,107

↗ 59%After 5 Years

Change In Property Value

After 5 Years

£46,205

↗ 19%After 5 Years

Return On Investment

123%

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	£21,996	£22,326	£22,884	£23,456	£24,160	£114,822
Total Expenses	£12,202	£12,246	£12,313	£12,381	£12,462	£61,604
Profit Before Tax	£9,794	£10,080	£10,571	£11,075	£11,698	£53,218
Profit After Tax	£7,933	£8,165	£8,563	£8,971	£9,475	£43,107
Change In Property Value	£4,790	£4,886	£9,967	£12,957	£13,605	£46,205
Net Return	£12,723	£13,050	£18,530	£21,928	£23,080	£89,312
Return From Rental Income (%)	11%	11%	12%	12%	13%	59%
Total Net Return (%)	17%	18%	25%	30%	32%	123%

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