Detached
LL65
5 beds
3 baths
Rhiangwyn & Rhiangwyn Cottage, Llanrhyddlad, Llanrhyddlad LL65
Initial Investment
£336,999First YearProfit From Rental Income
£112,090
↗ 33%After 5 Years
Change In Property Value
£107,246
↗ 20%After 5 Years
Return On Investment
65%
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 | £52,656 | £53,709 | £55,052 | £56,428 | £57,839 | £275,684 |
| Total Expenses | £27,190 | £27,307 | £27,452 | £27,601 | £27,752 | £137,302 |
| Profit Before Tax | £25,466 | £26,402 | £27,600 | £28,828 | £30,087 | £138,382 |
| Profit After Tax | £20,627 | £21,386 | £22,356 | £23,350 | £24,370 | £112,090 |
| Change In Property Value | £10,800 | £11,016 | £22,473 | £29,214 | £33,743 | £107,246 |
| Net Return | £31,427 | £32,402 | £44,829 | £52,565 | £58,113 | £219,335 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 9% | 10% | 13% | 16% | 17% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change