Flat LD2 0 beds 0 baths

Builth Wells, Powys LD2

Wales, Wales · LD2

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£972

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£27,593

↗ 28%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,904	£6,022	£6,143	£6,296	£6,453	£30,818
Total Expenses	£5,808	£5,870	£5,923	£5,980	£6,038	£29,619
Profit Before Tax	£96	£152	£220	£316	£415	£1,200
Profit After Tax	£78	£123	£178	£256	£336	£972
Change In Property Value	£3,000	£5,150	£6,489	£6,878	£6,076	£27,593
Net Return	£3,078	£5,273	£6,667	£7,134	£6,412	£28,565
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	17%	22%	23%	21%	92%

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