Terraced
CF38
3 beds
1 bath
Station Terrace, Llantwit Fardre, Pontypridd CF38
Wales, Wales · CF38
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£10,046
↗ 18%After 5 Years
Change In Property Value
£49,668
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,360 | £9,547 | £9,738 | £9,982 | £10,231 | £48,858 |
| Total Expenses | £7,228 | £7,259 | £7,288 | £7,323 | £7,358 | £36,456 |
| Profit Before Tax | £2,133 | £2,288 | £2,450 | £2,659 | £2,873 | £12,402 |
| Profit After Tax | £1,727 | £1,854 | £1,985 | £2,154 | £2,327 | £10,046 |
| Change In Property Value | £5,400 | £9,270 | £11,680 | £12,381 | £10,937 | £49,668 |
| Net Return | £7,127 | £11,124 | £13,665 | £14,535 | £13,263 | £59,714 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 20% | 25% | 26% | 24% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change