Terraced
SY25
3 beds
1 bath
Chapel Street, Tregaron SY25
Initial Investment
£96,125First YearProfit From Rental Income
£9,696
↗ 10%After 5 Years
Change In Property Value
£38,728
↗ 20%After 5 Years
Return On Investment
50%
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 | £11,304 | £11,530 | £11,818 | £12,114 | £12,417 | £59,183 |
| Total Expenses | £9,367 | £9,401 | £9,441 | £9,481 | £9,522 | £47,212 |
| Profit Before Tax | £1,937 | £2,129 | £2,378 | £2,633 | £2,894 | £11,971 |
| Profit After Tax | £1,569 | £1,724 | £1,926 | £2,132 | £2,345 | £9,696 |
| Change In Property Value | £3,900 | £3,978 | £8,115 | £10,550 | £12,185 | £38,728 |
| Net Return | £5,469 | £5,702 | £10,041 | £12,682 | £14,529 | £48,424 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change