Terraced GL7 2 beds 2 baths

80 Mill Village, Lower Mill Estate, Somerford Keynes, Cirencester GL7

South West, England · GL7

Initial Investment

First Year

£122,200First Year

Profit From Rental Income

After 5 Years

£9,204

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£73,696

↗ 19%After 5 Years

Return On Investment

68%

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	£19,104	£19,391	£19,875	£20,372	£20,983	£99,725
Total Expenses	£17,566	£17,606	£17,666	£17,726	£17,798	£88,363
Profit Before Tax	£1,538	£1,784	£2,210	£2,646	£3,185	£11,363
Profit After Tax	£1,246	£1,445	£1,790	£2,143	£2,580	£9,204
Change In Property Value	£7,640	£7,793	£15,897	£20,667	£21,700	£73,696
Net Return	£8,886	£9,238	£17,687	£22,810	£24,280	£82,900
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	7%	8%	14%	19%	20%	68%

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