Detached CF36 2 beds 1 bath

The Brickyard, Newton, Porthcawl CF36

Wales, Wales · CF36

Initial Investment

First Year

£88,950First Year

Profit From Rental Income

After 5 Years

£14,687

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£77,261

↗ 28%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,284	£14,570	£14,934	£15,307	£73,099
Total Expenses	£10,909	£10,950	£10,989	£11,036	£11,084	£54,967
Profit Before Tax	£3,095	£3,334	£3,581	£3,898	£4,224	£18,132
Profit After Tax	£2,507	£2,701	£2,901	£3,158	£3,421	£14,687
Change In Property Value	£8,400	£14,420	£18,169	£19,259	£17,012	£77,261
Net Return	£10,907	£17,121	£21,070	£22,417	£20,434	£91,948
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	19%	24%	25%	23%	103%

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