Flat
LD2
0 beds
0 baths
Builth Wells, Powys LD2
Wales, Wales · LD2
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£2
↗ 0%After 5 Years
Change In Property Value
£24,834
↗ 28%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,316 | £5,422 | £5,531 | £5,669 | £5,811 | £27,749 |
| Total Expenses | £5,427 | £5,488 | £5,540 | £5,595 | £5,652 | £27,703 |
| Profit Before Tax | £-111 | £-66 | £-9 | £74 | £158 | £46 |
| Profit After Tax | £-111 | £-66 | £-9 | £60 | £128 | £2 |
| Change In Property Value | £2,700 | £4,635 | £5,840 | £6,191 | £5,468 | £24,834 |
| Net Return | £2,589 | £4,569 | £5,831 | £6,250 | £5,597 | £24,836 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 9% | 16% | 21% | 22% | 20% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change