Semi Detached SA9 6 beds 3 baths

Golden Lion Terrace, Lower Cwmtwrch, Powys. SA9

Wales, Wales · SA9

Initial Investment

First Year

£104,700First Year

Profit From Rental Income

After 5 Years

£21,326

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£81,779

↗ 25%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,824	£20,220	£20,726	£21,244	£21,775	£103,790
Total Expenses	£15,377	£15,428	£15,489	£15,552	£15,616	£77,462
Profit Before Tax	£4,447	£4,793	£5,237	£5,692	£6,159	£26,328
Profit After Tax	£3,602	£3,882	£4,242	£4,611	£4,989	£21,326
Change In Property Value	£9,750	£10,043	£17,240	£21,722	£23,025	£81,779
Net Return	£13,352	£13,924	£21,481	£26,333	£28,014	£103,105
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	13%	21%	25%	27%	98%

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