Terraced
SA1
2 beds
1 bath
Ceiriog Road, Townhill SA1
Wales, Wales · SA1
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£13,012
↗ 34%After 5 Years
Change In Property Value
£34,492
↗ 28%After 5 Years
Return On Investment
123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,256 | £8,421 | £8,590 | £8,804 | £9,024 | £43,095 |
| Total Expenses | £5,347 | £5,376 | £5,404 | £5,436 | £5,468 | £27,031 |
| Profit Before Tax | £2,909 | £3,045 | £3,186 | £3,369 | £3,556 | £16,064 |
| Profit After Tax | £2,356 | £2,466 | £2,581 | £2,729 | £2,881 | £13,012 |
| Change In Property Value | £3,750 | £6,438 | £8,111 | £8,598 | £7,595 | £34,492 |
| Net Return | £6,106 | £8,904 | £10,692 | £11,327 | £10,475 | £47,503 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 16% | 23% | 28% | 29% | 27% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change