Terraced
CF24
4 beds
2 baths
Woodville Road, Cardiff CF24
Wales, Wales · CF24
View property listing
Initial Investment
£104,700First YearProfit From Rental Income
£63,233
↗ 60%After 5 Years
Change In Property Value
£81,779
↗ 25%After 5 Years
Return On Investment
139%
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 | £30,804 | £31,420 | £32,206 | £33,011 | £33,836 | £161,276 |
| Total Expenses | £16,475 | £16,548 | £16,637 | £16,729 | £16,822 | £83,210 |
| Profit Before Tax | £14,329 | £14,872 | £15,568 | £16,282 | £17,014 | £78,066 |
| Profit After Tax | £11,607 | £12,046 | £12,610 | £13,188 | £13,781 | £63,233 |
| Change In Property Value | £9,750 | £10,043 | £17,240 | £21,722 | £23,025 | £81,779 |
| Net Return | £21,357 | £22,089 | £29,850 | £34,910 | £36,807 | £145,013 |
| Return From Rental Income (%) | 11% | 12% | 12% | 13% | 13% | 60% |
| Total Net Return (%) | 20% | 21% | 29% | 33% | 35% | 139% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change