Terraced
CF5
2 beds
1 bath
Station Terrace, Ely, Cardiff CF5
Wales, Wales · CF5
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£6,639
↗ 13%After 5 Years
Change In Property Value
£41,519
↗ 25%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,240 | £9,425 | £9,660 | £9,902 | £10,149 | £48,377 |
| Total Expenses | £7,970 | £8,000 | £8,035 | £8,070 | £8,105 | £40,180 |
| Profit Before Tax | £1,270 | £1,424 | £1,626 | £1,832 | £2,044 | £8,196 |
| Profit After Tax | £1,028 | £1,154 | £1,317 | £1,484 | £1,656 | £6,639 |
| Change In Property Value | £4,950 | £5,099 | £8,752 | £11,028 | £11,690 | £41,519 |
| Net Return | £5,978 | £6,252 | £10,069 | £12,512 | £13,346 | £48,158 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 20% | 25% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change