Terraced NP8 2 beds 1 bath

3, Hen Ysgol, Forge Road, Llangynidr, Crickhowell NP8

Wales, Wales · NP8

Initial Investment

First Year

£87,200First Year

Profit From Rental Income

After 5 Years

£17,727

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£69,198

↗ 25%After 5 Years

Return On Investment

100%

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	£16,776	£17,112	£17,539	£17,978	£18,427	£87,832
Total Expenses	£13,088	£13,133	£13,187	£13,242	£13,297	£65,947
Profit Before Tax	£3,688	£3,978	£4,353	£4,736	£5,130	£21,885
Profit After Tax	£2,987	£3,222	£3,526	£3,836	£4,155	£17,727
Change In Property Value	£8,250	£8,498	£14,587	£18,380	£19,483	£69,198
Net Return	£11,237	£11,720	£18,113	£22,216	£23,638	£86,924
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	13%	21%	25%	27%	100%

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