Detached
GL52
4 beds
2 baths
Southam Lane, Southam GL52
South West, England · GL52
View property listing
Initial Investment
£163,412First YearProfit From Rental Income
£6,951
↗ 4%After 5 Years
Change In Property Value
£96,413
↗ 19%After 5 Years
Return On Investment
63%
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 | £23,484 | £23,836 | £24,432 | £25,043 | £25,794 | £122,590 |
| Total Expenses | £22,676 | £22,723 | £22,793 | £22,865 | £22,951 | £114,008 |
| Profit Before Tax | £808 | £1,114 | £1,639 | £2,178 | £2,843 | £8,582 |
| Profit After Tax | £654 | £902 | £1,328 | £1,764 | £2,303 | £6,951 |
| Change In Property Value | £9,995 | £10,195 | £20,798 | £27,037 | £28,389 | £96,413 |
| Net Return | £10,649 | £11,097 | £22,125 | £28,801 | £30,692 | £103,364 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 19% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change