Terraced CF5 2 beds 1 bath

Station Terrace, Ely, Cardiff CF5

Wales, Wales · CF5

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£11,544

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£45,529

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,240	£9,425	£9,613	£9,854	£10,100	£48,232
Total Expenses	£6,733	£6,764	£6,793	£6,827	£6,863	£33,980
Profit Before Tax	£2,507	£2,661	£2,820	£3,026	£3,237	£14,252
Profit After Tax	£2,031	£2,155	£2,284	£2,451	£2,622	£11,544
Change In Property Value	£4,950	£8,498	£10,707	£11,349	£10,025	£45,529
Net Return	£6,981	£10,653	£12,991	£13,800	£12,647	£57,073
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	21%	26%	27%	25%	113%

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