Terraced
LD3
2 beds
1 bath
Pendre, Brecon LD3
Wales, Wales · LD3
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£14,856
↗ 31%After 5 Years
Change In Property Value
£42,769
↗ 28%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,768 | £9,963 | £10,163 | £10,417 | £10,677 | £50,988 |
| Total Expenses | £6,464 | £6,496 | £6,526 | £6,562 | £6,599 | £32,647 |
| Profit Before Tax | £3,304 | £3,467 | £3,636 | £3,855 | £4,078 | £18,341 |
| Profit After Tax | £2,676 | £2,809 | £2,946 | £3,122 | £3,304 | £14,856 |
| Change In Property Value | £4,650 | £7,983 | £10,058 | £10,661 | £9,418 | £42,769 |
| Net Return | £7,326 | £10,791 | £13,004 | £13,784 | £12,721 | £57,626 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 23% | 27% | 29% | 27% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change