Terraced
SY23
2 beds
1 bath
Gogerddan Cottages, Aberystwyth SY23
Initial Investment
£113,780First YearProfit From Rental Income
£-39,292
↘ -35%After 5 Years
Change In Property Value
£62,913
↗ 28%After 5 Years
Return On Investment
21%
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 | £7,836 | £7,848 | £7,859 | £7,869 | £7,880 | £39,292 |
| Profit Before Tax | £-7,836 | £-7,848 | £-7,859 | £-7,869 | £-7,880 | £-39,292 |
| Profit After Tax | £-7,836 | £-7,848 | £-7,859 | £-7,869 | £-7,880 | £-39,292 |
| Change In Property Value | £6,840 | £11,742 | £14,795 | £15,683 | £13,853 | £62,913 |
| Net Return | £-996 | £3,894 | £6,936 | £7,814 | £5,973 | £23,621 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change