Terraced
CF34
1 bed
1 bath
Bedw Street, Maesteg CF34
Wales, Wales · CF34
View property listing
Initial Investment
£11,500First YearProfit From Rental Income
£401
↗ 3%After 5 Years
Change In Property Value
£9,658
↗ 28%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,860 | £1,897 | £1,935 | £1,984 | £2,033 | £9,709 |
| Total Expenses | £1,812 | £1,828 | £1,842 | £1,858 | £1,873 | £9,214 |
| Profit Before Tax | £48 | £69 | £93 | £126 | £160 | £495 |
| Profit After Tax | £39 | £56 | £75 | £102 | £129 | £401 |
| Change In Property Value | £1,050 | £1,803 | £2,271 | £2,407 | £2,127 | £9,658 |
| Net Return | £1,089 | £1,858 | £2,346 | £2,509 | £2,256 | £10,059 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 9% | 16% | 20% | 22% | 20% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change