Detached
SY21
3 beds
1 bath
Trelydan, Welshpool, Powys SY21
Initial Investment
£98,800First YearProfit From Rental Income
£5,412
↗ 5%After 5 Years
Change In Property Value
£39,721
↗ 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 | £10,392 | £10,600 | £10,865 | £11,136 | £11,415 | £54,408 |
| Total Expenses | £9,474 | £9,506 | £9,544 | £9,582 | £9,620 | £47,727 |
| Profit Before Tax | £918 | £1,093 | £1,321 | £1,555 | £1,795 | £6,681 |
| Profit After Tax | £743 | £886 | £1,070 | £1,259 | £1,454 | £5,412 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £4,743 | £4,966 | £9,393 | £12,079 | £13,951 | £45,133 |
| 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