Terraced
SY23
2 beds
2 baths
Glanrafon Terrace, Llanrhystud SY23
Initial Investment
£98,265First YearProfit From Rental Income
£-34,626
↘ -35%After 5 Years
Change In Property Value
£54,910
↗ 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 | £6,903 | £6,915 | £6,926 | £6,936 | £6,947 | £34,626 |
| Profit Before Tax | £-6,903 | £-6,915 | £-6,926 | £-6,936 | £-6,947 | £-34,626 |
| Profit After Tax | £-6,903 | £-6,915 | £-6,926 | £-6,936 | £-6,947 | £-34,626 |
| Change In Property Value | £5,970 | £10,249 | £12,913 | £13,688 | £12,091 | £54,910 |
| Net Return | £-933 | £3,333 | £5,988 | £6,752 | £5,144 | £20,284 |
| 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