Terraced
CF24
2 beds
1 bath
Keppoch Street, Roath, Cardiff CF24
Wales, Wales · CF24
View property listing
Initial Investment
£78,450First YearProfit From Rental Income
£22,386
↗ 29%After 5 Years
Change In Property Value
£68,983
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,300 | £15,606 | £15,996 | £16,396 | £78,298 |
| Total Expenses | £10,044 | £10,086 | £10,127 | £10,177 | £10,227 | £50,661 |
| Profit Before Tax | £4,956 | £5,214 | £5,479 | £5,820 | £6,169 | £27,637 |
| Profit After Tax | £4,015 | £4,223 | £4,438 | £4,714 | £4,997 | £22,386 |
| Change In Property Value | £7,500 | £12,875 | £16,223 | £17,196 | £15,190 | £68,983 |
| Net Return | £11,515 | £17,098 | £20,660 | £21,910 | £20,186 | £91,369 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 22% | 26% | 28% | 26% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change