Terraced GL6 2 beds 1 bath

Vicarage Street, Painswick, Stroud GL6

South West, England · GL6

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£5,578

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£67,523

↗ 19%After 5 Years

Return On Investment

66%

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	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£16,066	£16,103	£16,156	£16,211	£16,275	£80,812
Profit Before Tax	£734	£949	£1,322	£1,704	£2,177	£6,886
Profit After Tax	£594	£769	£1,071	£1,380	£1,764	£5,578
Change In Property Value	£7,000	£7,140	£14,566	£18,935	£19,882	£67,523
Net Return	£7,594	£7,909	£15,636	£20,316	£21,646	£73,101
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	14%	18%	20%	66%

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