Terraced
CF24
2 beds
1 bath
Rose Street, Roath CF24
Wales, Wales · CF24
View property listing
Initial Investment
£56,675First YearProfit From Rental Income
£10,524
↗ 19%After 5 Years
Change In Property Value
£46,551
↗ 25%After 5 Years
Return On Investment
101%
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 | £11,100 | £11,322 | £11,605 | £11,895 | £12,193 | £58,115 |
| Total Expenses | £8,950 | £8,984 | £9,023 | £9,063 | £9,103 | £45,122 |
| Profit Before Tax | £2,150 | £2,338 | £2,582 | £2,833 | £3,090 | £12,993 |
| Profit After Tax | £1,742 | £1,894 | £2,092 | £2,294 | £2,503 | £10,524 |
| Change In Property Value | £5,550 | £5,717 | £9,813 | £12,365 | £13,107 | £46,551 |
| Net Return | £7,292 | £7,611 | £11,905 | £14,659 | £15,609 | £57,076 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 13% | 21% | 26% | 28% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change