Terraced
CF24
4 beds
2 baths
Woodville Road, Cardiff CF24
Wales, Wales · CF24
View property listing
Initial Investment
£104,700First YearProfit From Rental Income
£20,089
↗ 19%After 5 Years
Change In Property Value
£81,779
↗ 25%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,500 | £19,890 | £20,387 | £20,897 | £21,419 | £102,094 |
| Total Expenses | £15,344 | £15,395 | £15,455 | £15,517 | £15,580 | £77,292 |
| Profit Before Tax | £4,156 | £4,495 | £4,932 | £5,380 | £5,839 | £24,801 |
| Profit After Tax | £3,366 | £3,641 | £3,995 | £4,358 | £4,730 | £20,089 |
| Change In Property Value | £9,750 | £10,043 | £17,240 | £21,722 | £23,025 | £81,779 |
| Net Return | £13,116 | £13,684 | £21,234 | £26,079 | £27,755 | £101,869 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 27% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change