Detached
SY23
3 beds
2 baths
Llangwyryfon, Aberystwyth SY23
Initial Investment
£344,511First YearProfit From Rental Income
£-91,086
↘ -26%After 5 Years
Change In Property Value
£151,749
↗ 28%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £18,195 | £18,207 | £18,217 | £18,228 | £18,239 | £91,086 |
| Profit Before Tax | £-18,195 | £-18,207 | £-18,217 | £-18,228 | £-18,239 | £-91,086 |
| Profit After Tax | £-18,195 | £-18,207 | £-18,217 | £-18,228 | £-18,239 | £-91,086 |
| Change In Property Value | £16,499 | £28,322 | £35,686 | £37,827 | £33,414 | £151,749 |
| Net Return | £-1,696 | £10,115 | £17,469 | £19,600 | £15,176 | £60,663 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 0% | 3% | 5% | 6% | 4% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change