Terraced
NP4
3 beds
1 bath
Snatchwood Road, Abersychan NP4
Wales, Wales · NP4
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£12,498
↗ 23%After 5 Years
Change In Property Value
£44,035
↗ 25%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,196 | £11,420 | £11,705 | £11,998 | £12,298 | £58,617 |
| Total Expenses | £8,563 | £8,597 | £8,636 | £8,676 | £8,717 | £43,188 |
| Profit Before Tax | £2,633 | £2,823 | £3,070 | £3,322 | £3,581 | £15,429 |
| Profit After Tax | £2,133 | £2,287 | £2,486 | £2,691 | £2,901 | £12,498 |
| Change In Property Value | £5,250 | £5,408 | £9,283 | £11,696 | £12,398 | £44,035 |
| Net Return | £7,383 | £7,694 | £11,769 | £14,387 | £15,299 | £56,533 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 22% | 27% | 29% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change