Flat
SY23
2 beds
1 bath
Grays Inn Road, Aberystwyth SY23
Initial Investment
£78,074First YearProfit From Rental Income
£-36,181
↘ -46%After 5 Years
Change In Property Value
£44,135
↗ 28%After 5 Years
Return On Investment
10%
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 | £7,146 | £7,196 | £7,237 | £7,279 | £7,322 | £36,181 |
| Profit Before Tax | £-7,146 | £-7,196 | £-7,237 | £-7,279 | £-7,322 | £-36,181 |
| Profit After Tax | £-7,146 | £-7,196 | £-7,237 | £-7,279 | £-7,322 | £-36,181 |
| Change In Property Value | £4,799 | £8,237 | £10,379 | £11,002 | £9,718 | £44,135 |
| Net Return | £-2,348 | £1,041 | £3,142 | £3,723 | £2,396 | £7,954 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -3% | 1% | 4% | 5% | 3% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change