Terraced
CF83
2 beds
1 bath
Station Terrace, Caerphilly CF83
Wales, Wales · CF83
View property listing
Initial Investment
£90,700First YearProfit From Rental Income
£10,853
↗ 12%After 5 Years
Change In Property Value
£71,714
↗ 25%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,396 | £15,704 | £16,097 | £16,499 | £16,911 | £80,607 |
| Total Expenses | £13,347 | £13,389 | £13,439 | £13,490 | £13,542 | £67,208 |
| Profit Before Tax | £2,049 | £2,315 | £2,657 | £3,008 | £3,369 | £13,398 |
| Profit After Tax | £1,660 | £1,875 | £2,152 | £2,437 | £2,729 | £10,853 |
| Change In Property Value | £8,550 | £8,807 | £15,118 | £19,048 | £20,191 | £71,714 |
| Net Return | £10,210 | £10,681 | £17,270 | £21,485 | £22,920 | £82,567 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 25% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change