Flat
LD2
0 beds
0 baths
Builth Wells, Powys LD2
Wales, Wales · LD2
View property listing
Initial Investment
£61,700First YearProfit From Rental Income
£10,362
↗ 17%After 5 Years
Change In Property Value
£55,186
↗ 28%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,796 | £12,032 | £12,273 | £12,579 | £12,894 | £61,574 |
| Total Expenses | £9,615 | £9,688 | £9,753 | £9,826 | £9,900 | £48,782 |
| Profit Before Tax | £2,181 | £2,344 | £2,519 | £2,754 | £2,994 | £12,792 |
| Profit After Tax | £1,767 | £1,898 | £2,041 | £2,230 | £2,425 | £10,362 |
| Change In Property Value | £6,000 | £10,300 | £12,978 | £13,757 | £12,152 | £55,186 |
| Net Return | £7,767 | £12,198 | £15,019 | £15,987 | £14,577 | £65,548 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 20% | 24% | 26% | 24% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change