Detached CF32 6 beds 3 baths

Bryncethin, Bridgend CF32

Wales, Wales · CF32

Initial Investment

First Year

£262,200First Year

Profit From Rental Income

After 5 Years

£26,225

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£188,721

↗ 25%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,000	£39,780	£40,774	£41,794	£42,839	£204,187
Total Expenses	£34,156	£34,246	£34,356	£34,469	£34,584	£171,811
Profit Before Tax	£4,844	£5,534	£6,419	£7,325	£8,255	£32,376
Profit After Tax	£3,923	£4,483	£5,199	£5,933	£6,686	£26,225
Change In Property Value	£22,500	£23,175	£39,784	£50,128	£53,135	£188,721
Net Return	£26,423	£27,658	£44,983	£56,061	£59,821	£214,946
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	11%	17%	21%	23%	82%

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