Terraced CF35 3 beds 2 baths

Minffrwd Road, Pencoed CF35

Wales, Wales · CF35

Initial Investment

First Year

£109,950First Year

Profit From Rental Income

After 5 Years

£18,284

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£93,817

↗ 28%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,004	£17,344	£17,691	£18,133	£18,587	£88,759
Total Expenses	£13,140	£13,186	£13,231	£13,286	£13,342	£66,186
Profit Before Tax	£3,864	£4,158	£4,460	£4,847	£5,245	£22,573
Profit After Tax	£3,130	£3,368	£3,612	£3,926	£4,248	£18,284
Change In Property Value	£10,200	£17,510	£22,063	£23,386	£20,658	£93,817
Net Return	£13,330	£20,878	£25,675	£27,313	£24,906	£112,101
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	19%	23%	25%	23%	102%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change