Flat CF44 3 beds 2 baths

Ystradfellte, Aberdare, Rhondda Cynon Taff. CF44

Wales, Wales · CF44

Initial Investment

First Year

£140,325First Year

Profit From Rental Income

After 5 Years

£7,615

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£106,942

↗ 25%After 5 Years

Return On Investment

82%

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	£22,104	£22,546	£23,110	£23,687	£24,280	£115,727
Total Expenses	£21,072	£21,162	£21,262	£21,363	£21,465	£106,325
Profit Before Tax	£1,032	£1,384	£1,848	£2,324	£2,814	£9,402
Profit After Tax	£836	£1,121	£1,497	£1,882	£2,280	£7,615
Change In Property Value	£12,750	£13,133	£22,544	£28,406	£30,110	£106,942
Net Return	£13,586	£14,253	£24,041	£30,288	£32,390	£114,557
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	10%	17%	22%	23%	82%

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