Semi Detached
LD3
3 beds
1 bath
Bronllys, Brecon LD3
Wales, Wales · LD3
View property listing
Initial Investment
£78,450First YearProfit From Rental Income
£16,889
↗ 22%After 5 Years
Change In Property Value
£62,907
↗ 25%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,504 | £15,814 | £16,209 | £16,615 | £17,030 | £81,172 |
| Total Expenses | £11,969 | £12,012 | £12,062 | £12,113 | £12,166 | £60,322 |
| Profit Before Tax | £3,535 | £3,802 | £4,147 | £4,501 | £4,864 | £20,850 |
| Profit After Tax | £2,863 | £3,080 | £3,359 | £3,646 | £3,940 | £16,889 |
| Change In Property Value | £7,500 | £7,725 | £13,261 | £16,709 | £17,712 | £62,907 |
| Net Return | £10,363 | £10,805 | £16,621 | £20,355 | £21,652 | £79,796 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 28% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change