Terraced
CF72
3 beds
2 baths
Newbridge Road, Llantrisant CF72
Wales, Wales · CF72
View property listing
Initial Investment
£66,725First YearProfit From Rental Income
£14,070
↗ 21%After 5 Years
Change In Property Value
£59,325
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,616 | £11,848 | £12,085 | £12,387 | £12,697 | £60,634 |
| Total Expenses | £8,579 | £8,615 | £8,649 | £8,690 | £8,731 | £43,264 |
| Profit Before Tax | £3,037 | £3,233 | £3,436 | £3,698 | £3,966 | £17,370 |
| Profit After Tax | £2,460 | £2,619 | £2,783 | £2,995 | £3,212 | £14,070 |
| Change In Property Value | £6,450 | £11,073 | £13,951 | £14,788 | £13,063 | £59,325 |
| Net Return | £8,910 | £13,692 | £16,735 | £17,784 | £16,275 | £73,395 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 21% | 25% | 27% | 24% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change