Detached
GL53
2 beds
1 bath
Chestnut Terrace, Charlton Kings, Cheltenham GL53
South West, England · GL53
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£11,977
↗ 13%After 5 Years
Change In Property Value
£55,948
↗ 19%After 5 Years
Return On Investment
75%
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 | £15,948 | £16,187 | £16,592 | £17,007 | £17,517 | £83,251 |
| Total Expenses | £13,601 | £13,636 | £13,687 | £13,740 | £13,801 | £68,465 |
| Profit Before Tax | £2,347 | £2,551 | £2,905 | £3,267 | £3,716 | £14,786 |
| Profit After Tax | £1,901 | £2,067 | £2,353 | £2,646 | £3,010 | £11,977 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £16,474 | £55,948 |
| Net Return | £7,701 | £7,983 | £14,421 | £18,336 | £19,483 | £67,924 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 22% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change