Flat
CF44
3 beds
2 baths
Ystradfellte, Aberdare, Rhondda Cynon Taff. CF44
Wales, Wales · CF44
View property listing
Initial Investment
£159,075First YearProfit From Rental Income
£23,615
↗ 15%After 5 Years
Change In Property Value
£131,068
↗ 28%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,696 | £25,190 | £25,694 | £26,336 | £26,994 | £128,910 |
| Total Expenses | £19,753 | £19,852 | £19,943 | £20,050 | £20,158 | £99,756 |
| Profit Before Tax | £4,943 | £5,338 | £5,750 | £6,287 | £6,836 | £29,154 |
| Profit After Tax | £4,004 | £4,324 | £4,658 | £5,092 | £5,537 | £23,615 |
| Change In Property Value | £14,250 | £24,463 | £30,823 | £32,672 | £28,860 | £131,068 |
| Net Return | £18,254 | £28,786 | £35,480 | £37,764 | £34,398 | £154,683 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 11% | 18% | 22% | 24% | 22% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change