Terraced
LD3
1 bed
1 bath
The Struet, Brecon LD3
Wales, Wales · LD3
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£7,845
↗ 20%After 5 Years
Change In Property Value
£31,454
↗ 25%After 5 Years
Return On Investment
102%
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 | £7,872 | £8,029 | £8,230 | £8,436 | £8,647 | £41,214 |
| Total Expenses | £6,247 | £6,274 | £6,305 | £6,336 | £6,368 | £31,529 |
| Profit Before Tax | £1,625 | £1,756 | £1,926 | £2,100 | £2,279 | £9,685 |
| Profit After Tax | £1,317 | £1,422 | £1,560 | £1,701 | £1,846 | £7,845 |
| Change In Property Value | £3,750 | £3,863 | £6,631 | £8,355 | £8,856 | £31,454 |
| Net Return | £5,067 | £5,285 | £8,190 | £10,055 | £10,702 | £39,299 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 28% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change