Flat
CF24
2 beds
1 bath
Howard Street, Splott, Cardiff CF24
Wales, Wales · CF24
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£5,213
↗ 9%After 5 Years
Change In Property Value
£45,293
↗ 25%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,160 | £11,383 | £11,668 | £11,959 | £12,258 | £58,429 |
| Total Expenses | £10,258 | £10,326 | £10,397 | £10,470 | £10,543 | £51,994 |
| Profit Before Tax | £903 | £1,057 | £1,271 | £1,489 | £1,716 | £6,435 |
| Profit After Tax | £731 | £856 | £1,029 | £1,206 | £1,390 | £5,213 |
| Change In Property Value | £5,400 | £5,562 | £9,548 | £12,031 | £12,752 | £45,293 |
| Net Return | £6,131 | £6,418 | £10,577 | £13,237 | £14,142 | £50,506 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 26% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change