Flat CF44 3 beds 2 baths

Ystradfellte, Aberdare, Rhondda Cynon Taff. CF44

Wales, Wales · CF44

Initial Investment

First Year

£159,075First Year

Profit From Rental Income

After 5 Years

£9,474

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£119,524

↗ 25%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,696	£25,190	£25,820	£26,465	£27,127	£129,298
Total Expenses	£23,315	£23,411	£23,517	£23,625	£23,734	£117,601
Profit Before Tax	£1,381	£1,779	£2,303	£2,840	£3,393	£11,696
Profit After Tax	£1,118	£1,441	£1,866	£2,301	£2,748	£9,474
Change In Property Value	£14,250	£14,678	£25,196	£31,747	£33,652	£119,524
Net Return	£15,368	£16,119	£27,062	£34,048	£36,401	£128,998
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	10%	17%	21%	23%	81%

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