Flat
LD2
0 beds
0 baths
Builth Wells, Powys LD2
Wales, Wales · LD2
View property listing
Initial Investment
£16,000First YearProfit From Rental Income
£-4,625
↘ -29%After 5 Years
Change In Property Value
£13,797
↗ 28%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,952 | £3,011 | £3,071 | £3,148 | £3,227 | £15,409 |
| Total Expenses | £3,904 | £3,960 | £4,007 | £4,056 | £4,107 | £20,034 |
| Profit Before Tax | £-952 | £-949 | £-936 | £-908 | £-880 | £-4,625 |
| Profit After Tax | £-952 | £-949 | £-936 | £-908 | £-880 | £-4,625 |
| Change In Property Value | £1,500 | £2,575 | £3,245 | £3,439 | £3,038 | £13,797 |
| Net Return | £548 | £1,626 | £2,309 | £2,531 | £2,158 | £9,172 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | 3% | 10% | 14% | 16% | 13% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change