Terraced
CF24
4 beds
2 baths
Woodville Road, Cardiff CF24
Wales, Wales · CF24
View property listing
Initial Investment
£109,950First YearProfit From Rental Income
£31,207
↗ 28%After 5 Years
Change In Property Value
£93,817
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,400 | £20,808 | £21,224 | £21,755 | £22,299 | £106,486 |
| Total Expenses | £13,480 | £13,533 | £13,585 | £13,648 | £13,713 | £67,958 |
| Profit Before Tax | £6,921 | £7,275 | £7,639 | £8,107 | £8,585 | £38,527 |
| Profit After Tax | £5,606 | £5,893 | £6,188 | £6,566 | £6,954 | £31,207 |
| Change In Property Value | £10,200 | £17,510 | £22,063 | £23,386 | £20,658 | £93,817 |
| Net Return | £15,806 | £23,403 | £28,251 | £29,953 | £27,612 | £125,024 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 14% | 21% | 26% | 27% | 25% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change