Terraced SA5 3 beds 1 bath

Cwm Level Road, Brynhyfryd SA5

Wales, Wales · SA5

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£10,782

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£42,777

↗ 25%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,536	£10,747	£11,015	£11,291	£11,573	£55,162
Total Expenses	£8,298	£8,331	£8,369	£8,407	£8,446	£41,851
Profit Before Tax	£2,238	£2,416	£2,647	£2,884	£3,127	£13,311
Profit After Tax	£1,812	£1,957	£2,144	£2,336	£2,533	£10,782
Change In Property Value	£5,100	£5,253	£9,018	£11,362	£12,044	£42,777
Net Return	£6,912	£7,210	£11,162	£13,698	£14,577	£53,559
Return From Rental Income (%)	3%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	21%	26%	28%	103%

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