Terraced CF48 2 beds 1 bath

Thomas Jones Square, Troedyrhiw, Merthyr Tydfil CF48

Wales, Wales · CF48

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£16,971

↗ 58%After 5 Years

Change In Property Value

After 5 Years

£23,905

↗ 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	£9,000	£9,180	£9,409	£9,645	£9,886	£47,120
Total Expenses	£5,169	£5,199	£5,232	£5,267	£5,302	£26,168
Profit Before Tax	£3,831	£3,981	£4,177	£4,378	£4,584	£20,952
Profit After Tax	£3,103	£3,225	£3,384	£3,546	£3,713	£16,971
Change In Property Value	£2,850	£2,936	£5,039	£6,349	£6,730	£23,905
Net Return	£5,953	£6,160	£8,423	£9,896	£10,444	£40,876
Return From Rental Income (%)	11%	11%	11%	12%	13%	58%
Total Net Return (%)	20%	21%	29%	34%	35%	139%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change