Flat
LD2
0 beds
0 baths
Builth Wells, Powys LD2
Wales, Wales · LD2
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£2,350
↗ 7%After 5 Years
Change In Property Value
£31,732
↗ 28%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,780 | £6,916 | £7,054 | £7,230 | £7,411 | £35,391 |
| Total Expenses | £6,378 | £6,442 | £6,497 | £6,556 | £6,617 | £32,489 |
| Profit Before Tax | £402 | £474 | £557 | £674 | £794 | £2,902 |
| Profit After Tax | £326 | £384 | £451 | £546 | £643 | £2,350 |
| Change In Property Value | £3,450 | £5,923 | £7,462 | £7,910 | £6,987 | £31,732 |
| Net Return | £3,776 | £6,306 | £7,914 | £8,456 | £7,631 | £34,083 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 18% | 22% | 24% | 21% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change