Terraced LD6 3 beds 1 bath

Bridge Street, Rhayader, Powys LD6

Wales, Wales · LD6

Initial Investment

First Year

£65,050First Year

Profit From Rental Income

After 5 Years

£13,057

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£52,842

↗ 25%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,816	£13,072	£13,399	£13,734	£14,077	£67,099
Total Expenses	£10,113	£10,150	£10,194	£10,238	£10,283	£50,979
Profit Before Tax	£2,703	£2,922	£3,205	£3,496	£3,794	£16,120
Profit After Tax	£2,189	£2,367	£2,596	£2,832	£3,073	£13,057
Change In Property Value	£6,300	£6,489	£11,139	£14,036	£14,878	£52,842
Net Return	£8,489	£8,856	£13,736	£16,867	£17,951	£65,899
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	21%	26%	28%	101%

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