Detached
SY15
3 beds
1 bath
Fron, Montgomery SY15
Initial Investment
£85,600First YearProfit From Rental Income
£4,483
↗ 5%After 5 Years
Change In Property Value
£34,756
↗ 20%After 5 Years
Return On Investment
46%
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 | £9,096 | £9,278 | £9,510 | £9,748 | £9,991 | £47,623 |
| Total Expenses | £8,353 | £8,382 | £8,416 | £8,451 | £8,486 | £42,089 |
| Profit Before Tax | £743 | £896 | £1,094 | £1,297 | £1,505 | £5,534 |
| Profit After Tax | £602 | £725 | £886 | £1,050 | £1,219 | £4,483 |
| Change In Property Value | £3,500 | £3,570 | £7,283 | £9,468 | £10,935 | £34,756 |
| Net Return | £4,102 | £4,295 | £8,169 | £10,518 | £12,154 | £39,238 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change