Detached
CF14
5 beds
2 baths
St Mellons Road, Lisvane, Cardiff CF14
Wales, Wales · CF14
View property listing
Initial Investment
£187,200First YearProfit From Rental Income
£114,193
↗ 61%After 5 Years
Change In Property Value
£138,396
↗ 25%After 5 Years
Return On Investment
135%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £53,628 | £54,701 | £56,068 | £57,470 | £58,907 | £280,773 |
| Total Expenses | £27,684 | £27,803 | £27,950 | £28,101 | £28,256 | £139,794 |
| Profit Before Tax | £25,944 | £26,898 | £28,118 | £29,368 | £30,651 | £140,979 |
| Profit After Tax | £21,015 | £21,787 | £22,775 | £23,788 | £24,827 | £114,193 |
| Change In Property Value | £16,500 | £16,995 | £29,175 | £36,760 | £38,966 | £138,396 |
| Net Return | £37,515 | £38,782 | £51,950 | £60,549 | £63,793 | £252,588 |
| Return From Rental Income (%) | 11% | 12% | 12% | 13% | 13% | 61% |
| Total Net Return (%) | 20% | 21% | 28% | 32% | 34% | 135% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change