Terraced
CF32
2 beds
1 bath
High Street, Pontycymer, Bridgend CF32
Wales, Wales · CF32
View property listing
Initial Investment
£45,998First YearProfit From Rental Income
£8,020
↗ 17%After 5 Years
Change In Property Value
£41,388
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,800 | £7,956 | £8,115 | £8,318 | £8,526 | £40,715 |
| Total Expenses | £6,106 | £6,134 | £6,160 | £6,191 | £6,223 | £30,814 |
| Profit Before Tax | £1,694 | £1,822 | £1,955 | £2,127 | £2,303 | £9,901 |
| Profit After Tax | £1,372 | £1,476 | £1,583 | £1,723 | £1,866 | £8,020 |
| Change In Property Value | £4,500 | £7,725 | £9,733 | £10,317 | £9,113 | £41,388 |
| Net Return | £5,872 | £9,200 | £11,317 | £12,040 | £10,979 | £49,408 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 20% | 25% | 26% | 24% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change