Terraced
CF24
2 beds
1 bath
Railway Crescent, Splott, Cardiff CF24
Wales, Wales · CF24
View property listing
Initial Investment
£59,020First YearProfit From Rental Income
£11,003
↗ 19%After 5 Years
Change In Property Value
£48,313
↗ 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 | £11,520 | £11,750 | £12,044 | £12,345 | £12,654 | £60,314 |
| Total Expenses | £9,270 | £9,304 | £9,344 | £9,385 | £9,427 | £46,730 |
| Profit Before Tax | £2,250 | £2,446 | £2,700 | £2,960 | £3,227 | £13,584 |
| Profit After Tax | £1,823 | £1,981 | £2,187 | £2,398 | £2,614 | £11,003 |
| Change In Property Value | £5,760 | £5,933 | £10,185 | £12,833 | £13,603 | £48,313 |
| Net Return | £7,583 | £7,914 | £12,372 | £15,230 | £16,217 | £59,315 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 13% | 21% | 26% | 27% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change