Detached
CF37
2 beds
0 baths
Cemetery Road, Glyntaff, Pontypridd CF37
Wales, Wales · CF37
View property listing
Initial Investment
£40,750First YearProfit From Rental Income
£3,388
↗ 8%After 5 Years
Change In Property Value
£33,341
↗ 25%After 5 Years
Return On Investment
90%
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 | £7,020 | £7,160 | £7,339 | £7,523 | £7,711 | £36,754 |
| Total Expenses | £6,459 | £6,484 | £6,513 | £6,542 | £6,572 | £32,571 |
| Profit Before Tax | £561 | £676 | £826 | £980 | £1,139 | £4,183 |
| Profit After Tax | £454 | £547 | £669 | £794 | £923 | £3,388 |
| Change In Property Value | £3,975 | £4,094 | £7,028 | £8,856 | £9,387 | £33,341 |
| Net Return | £4,429 | £4,642 | £7,698 | £9,650 | £10,310 | £36,729 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 19% | 24% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change