Terraced
CF15
2 beds
1 bath
Cardiff Road, Taffs Well, Cardiff CF15
Wales, Wales · CF15
View property listing
Initial Investment
£78,450First YearProfit From Rental Income
£11,164
↗ 14%After 5 Years
Change In Property Value
£62,907
↗ 25%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,004 | £14,284 | £14,641 | £15,007 | £15,382 | £73,319 |
| Total Expenses | £11,819 | £11,859 | £11,905 | £11,953 | £12,001 | £59,536 |
| Profit Before Tax | £2,185 | £2,425 | £2,736 | £3,055 | £3,382 | £13,782 |
| Profit After Tax | £1,770 | £1,965 | £2,216 | £2,474 | £2,739 | £11,164 |
| Change In Property Value | £7,500 | £7,725 | £13,261 | £16,709 | £17,712 | £62,907 |
| Net Return | £9,270 | £9,690 | £15,477 | £19,183 | £20,451 | £74,071 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 26% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change