Terraced
SA5
2 beds
1 bath
Bryn Street, Brynhyfryd SA5
Wales, Wales · SA5
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£7,387
↗ 19%After 5 Years
Change In Property Value
£31,454
↗ 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 | £7,752 | £7,907 | £8,105 | £8,307 | £8,515 | £40,586 |
| Total Expenses | £6,235 | £6,262 | £6,292 | £6,323 | £6,355 | £31,466 |
| Profit Before Tax | £1,517 | £1,645 | £1,813 | £1,984 | £2,160 | £9,120 |
| Profit After Tax | £1,229 | £1,333 | £1,468 | £1,607 | £1,750 | £7,387 |
| Change In Property Value | £3,750 | £3,863 | £6,631 | £8,355 | £8,856 | £31,454 |
| Net Return | £4,979 | £5,195 | £8,099 | £9,962 | £10,606 | £38,841 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 21% | 26% | 28% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change