Terraced
SA1
2 beds
1 bath
Ceiriog Road, Townhill SA1
Wales, Wales · SA1
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£9,311
↗ 24%After 5 Years
Change In Property Value
£31,454
↗ 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 | £8,256 | £8,421 | £8,632 | £8,847 | £9,069 | £43,225 |
| Total Expenses | £6,285 | £6,313 | £6,345 | £6,377 | £6,410 | £31,730 |
| Profit Before Tax | £1,971 | £2,108 | £2,287 | £2,470 | £2,659 | £11,495 |
| Profit After Tax | £1,597 | £1,708 | £1,852 | £2,001 | £2,153 | £9,311 |
| Change In Property Value | £3,750 | £3,863 | £6,631 | £8,355 | £8,856 | £31,454 |
| Net Return | £5,347 | £5,570 | £8,483 | £10,355 | £11,009 | £40,764 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| 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