Terraced CF32 2 beds 1 bath

High Street, Pontycymer, Bridgend CF32

Wales, Wales · CF32

Initial Investment

First Year

£45,998First Year

Profit From Rental Income

After 5 Years

£3,554

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£37,743

↗ 25%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,800	£7,956	£8,155	£8,359	£8,568	£40,837
Total Expenses	£7,231	£7,258	£7,289	£7,320	£7,352	£36,450
Profit Before Tax	£569	£698	£866	£1,039	£1,216	£4,388
Profit After Tax	£461	£565	£702	£841	£985	£3,554
Change In Property Value	£4,500	£4,635	£7,956	£10,025	£10,627	£37,743
Net Return	£4,961	£5,200	£8,658	£10,866	£11,612	£41,297
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	19%	24%	25%	90%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change