Terraced SA9 6 beds 3 baths

Golden Lion Terrace, Lower Cwmtwrch, Powys. SA9

Wales, Wales · SA9

Initial Investment

First Year

£104,700First Year

Profit From Rental Income

After 5 Years

£33,436

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£89,678

↗ 28%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,472	£20,881	£21,299	£21,832	£22,377	£106,861
Total Expenses	£13,004	£13,058	£13,110	£13,173	£13,238	£65,583
Profit Before Tax	£7,468	£7,824	£8,190	£8,658	£9,139	£41,279
Profit After Tax	£6,049	£6,337	£6,634	£7,013	£7,402	£33,436
Change In Property Value	£9,750	£16,738	£21,089	£22,355	£19,747	£89,678
Net Return	£15,799	£23,075	£27,723	£29,368	£27,149	£123,114
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	22%	26%	28%	26%	118%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change