Terraced
SY23
3 beds
1 bath
High Street, Aberystwyth SY23
Initial Investment
£109,473First YearProfit From Rental Income
£-37,997
↘ -35%After 5 Years
Change In Property Value
£60,691
↗ 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 | £7,577 | £7,589 | £7,600 | £7,610 | £7,621 | £37,997 |
| Profit Before Tax | £-7,577 | £-7,589 | £-7,600 | £-7,610 | £-7,621 | £-37,997 |
| Profit After Tax | £-7,577 | £-7,589 | £-7,600 | £-7,610 | £-7,621 | £-37,997 |
| Change In Property Value | £6,599 | £11,327 | £14,273 | £15,129 | £13,364 | £60,691 |
| Net Return | £-978 | £3,738 | £6,673 | £7,519 | £5,743 | £22,694 |
| 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