Semi Detached
LD3
3 beds
1 bath
Bronllys, Brecon LD3
Wales, Wales · LD3
View property listing
Initial Investment
£78,450First YearProfit From Rental Income
£24,304
↗ 31%After 5 Years
Change In Property Value
£68,983
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,504 | £15,814 | £16,130 | £16,534 | £16,947 | £80,929 |
| Total Expenses | £10,094 | £10,138 | £10,180 | £10,230 | £10,282 | £50,924 |
| Profit Before Tax | £5,410 | £5,676 | £5,951 | £6,303 | £6,665 | £30,005 |
| Profit After Tax | £4,382 | £4,598 | £4,820 | £5,106 | £5,398 | £24,304 |
| Change In Property Value | £7,500 | £12,875 | £16,223 | £17,196 | £15,190 | £68,983 |
| Net Return | £11,882 | £17,473 | £21,043 | £22,302 | £20,588 | £93,287 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 22% | 27% | 28% | 26% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change