Terraced
LD3
3 beds
1 bath
Pencelli, Brecon LD3
Wales, Wales · LD3
View property listing
Initial Investment
£88,950First YearProfit From Rental Income
£20,221
↗ 23%After 5 Years
Change In Property Value
£70,456
↗ 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 | £17,640 | £17,993 | £18,443 | £18,904 | £19,376 | £92,355 |
| Total Expenses | £13,373 | £13,420 | £13,476 | £13,533 | £13,590 | £67,391 |
| Profit Before Tax | £4,267 | £4,573 | £4,967 | £5,371 | £5,786 | £24,964 |
| Profit After Tax | £3,456 | £3,704 | £4,023 | £4,351 | £4,686 | £20,221 |
| Change In Property Value | £8,400 | £8,652 | £14,853 | £18,714 | £19,837 | £70,456 |
| Net Return | £11,856 | £12,356 | £18,876 | £23,065 | £24,524 | £90,677 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| 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