Semi Detached
SY24
3 beds
1 bath
Borth SY24
Initial Investment
£104,123First YearProfit From Rental Income
£-36,388
↘ -35%After 5 Years
Change In Property Value
£57,932
↗ 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 | £7,255 | £7,268 | £7,278 | £7,288 | £7,299 | £36,388 |
| Profit Before Tax | £-7,255 | £-7,268 | £-7,278 | £-7,288 | £-7,299 | £-36,388 |
| Profit After Tax | £-7,255 | £-7,268 | £-7,278 | £-7,288 | £-7,299 | £-36,388 |
| Change In Property Value | £6,299 | £10,812 | £13,624 | £14,441 | £12,756 | £57,932 |
| Net Return | £-957 | £3,545 | £6,346 | £7,153 | £5,457 | £21,544 |
| 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