Detached
CF32
3 beds
1 bath
Commercial Street, Nantymoel, Bridgend. CF32
Wales, Wales · CF32
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£1,082
↗ 4%After 5 Years
Change In Property Value
£21,388
↗ 25%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,416 | £4,504 | £4,617 | £4,732 | £4,851 | £23,120 |
| Total Expenses | £4,314 | £4,334 | £4,356 | £4,379 | £4,401 | £21,785 |
| Profit Before Tax | £102 | £170 | £261 | £354 | £449 | £1,336 |
| Profit After Tax | £83 | £138 | £211 | £286 | £364 | £1,082 |
| Change In Property Value | £2,550 | £2,627 | £4,509 | £5,681 | £6,022 | £21,388 |
| Net Return | £2,633 | £2,764 | £4,720 | £5,967 | £6,386 | £22,470 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 10% | 18% | 23% | 24% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change