Terraced
CF47
2 beds
1 bath
Birch Grove, Gurnos, Merthyr Tydfil CF47
Wales, Wales · CF47
View property listing
Initial Investment
£33,985First YearProfit From Rental Income
£6,571
↗ 19%After 5 Years
Change In Property Value
£30,339
↗ 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 | £6,048 | £6,169 | £6,292 | £6,450 | £6,611 | £31,570 |
| Total Expenses | £4,642 | £4,667 | £4,690 | £4,716 | £4,743 | £23,458 |
| Profit Before Tax | £1,406 | £1,502 | £1,603 | £1,734 | £1,868 | £8,112 |
| Profit After Tax | £1,139 | £1,217 | £1,298 | £1,404 | £1,513 | £6,571 |
| Change In Property Value | £3,299 | £5,662 | £7,135 | £7,563 | £6,680 | £30,339 |
| Net Return | £4,437 | £6,879 | £8,433 | £8,967 | £8,194 | £36,910 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| 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