Terraced
SA9
3 beds
2 baths
Crown Cottages, Ystradgynlais, Powys SA9
Wales, Wales · SA9
View property listing
Initial Investment
£71,750First YearProfit From Rental Income
£23,075
↗ 32%After 5 Years
Change In Property Value
£63,464
↗ 28%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,496 | £14,786 | £15,082 | £15,459 | £15,845 | £75,667 |
| Total Expenses | £9,350 | £9,391 | £9,431 | £9,479 | £9,529 | £47,180 |
| Profit Before Tax | £5,146 | £5,395 | £5,650 | £5,979 | £6,317 | £28,487 |
| Profit After Tax | £4,168 | £4,370 | £4,577 | £4,843 | £5,116 | £23,075 |
| Change In Property Value | £6,900 | £11,845 | £14,925 | £15,820 | £13,974 | £63,464 |
| Net Return | £11,068 | £16,215 | £19,502 | £20,663 | £19,091 | £86,539 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 23% | 27% | 29% | 27% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change