Terraced
SA6
3 beds
1 bath
Ffynnon Wen, Clydach SA6
Wales, Wales · SA6
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£19,141
↗ 56%After 5 Years
Change In Property Value
£27,679
↗ 25%After 5 Years
Return On Investment
138%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,200 | £10,404 | £10,664 | £10,931 | £11,204 | £53,403 |
| Total Expenses | £5,884 | £5,916 | £5,953 | £5,991 | £6,029 | £29,772 |
| Profit Before Tax | £4,316 | £4,488 | £4,711 | £4,940 | £5,175 | £23,630 |
| Profit After Tax | £3,496 | £3,635 | £3,816 | £4,002 | £4,192 | £19,141 |
| Change In Property Value | £3,300 | £3,399 | £5,835 | £7,352 | £7,793 | £27,679 |
| Net Return | £6,796 | £7,034 | £9,651 | £11,354 | £11,985 | £46,820 |
| Return From Rental Income (%) | 10% | 11% | 11% | 12% | 12% | 56% |
| Total Net Return (%) | 20% | 21% | 28% | 33% | 35% | 138% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change