Terraced
CF31
2 beds
1 bath
Newcastle Hill, Bridgend CF31
Wales, Wales · CF31
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£1,700
↗ 4%After 5 Years
Change In Property Value
£36,486
↗ 25%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,104 | £7,246 | £7,427 | £7,613 | £7,803 | £37,193 |
| Total Expenses | £6,963 | £6,989 | £7,018 | £7,047 | £7,077 | £35,095 |
| Profit Before Tax | £141 | £257 | £409 | £566 | £726 | £2,099 |
| Profit After Tax | £114 | £208 | £332 | £458 | £588 | £1,700 |
| Change In Property Value | £4,350 | £4,481 | £7,692 | £9,691 | £10,273 | £36,486 |
| Net Return | £4,464 | £4,689 | £8,023 | £10,149 | £10,861 | £38,186 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 24% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change