Semi Detached NP7 2 beds 2 baths

Llanelly Church Road, Gilwern, Abergavenny NP7

Wales, Wales · NP7

Initial Investment

First Year

£65,050First Year

Profit From Rental Income

After 5 Years

£22,484

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£57,946

↗ 28%After 5 Years

Return On Investment

124%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,656	£13,929	£14,208	£14,563	£14,927	£71,283
Total Expenses	£8,622	£8,662	£8,700	£8,746	£8,793	£43,524
Profit Before Tax	£5,034	£5,267	£5,507	£5,817	£6,134	£27,758
Profit After Tax	£4,077	£4,266	£4,461	£4,711	£4,968	£22,484
Change In Property Value	£6,300	£10,815	£13,627	£14,445	£12,759	£57,946
Net Return	£10,377	£15,081	£18,088	£19,156	£17,728	£80,430
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	23%	28%	29%	27%	124%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change