Terraced CF48 2 beds 1 bath

Thomas Jones Square, Troedyrhiw, Merthyr Tydfil CF48

Wales, Wales · CF48

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£2,427

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£25,163

↗ 25%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,400	£5,508	£5,646	£5,787	£5,932	£28,272
Total Expenses	£5,008	£5,030	£5,054	£5,079	£5,105	£25,276
Profit Before Tax	£393	£478	£591	£707	£827	£2,997
Profit After Tax	£318	£387	£479	£573	£670	£2,427
Change In Property Value	£3,000	£3,090	£5,305	£6,684	£7,085	£25,163
Net Return	£3,318	£3,477	£5,784	£7,257	£7,755	£27,590
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	19%	23%	25%	89%

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