Terraced
GY9
1 bed
1 bath
Le Val, Alderney GY9
Channel Islands, Guernsey · GY9
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£7,306
↗ 16%After 5 Years
Change In Property Value
£49,668
↗ 28%After 5 Years
Return On Investment
124%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,640 | £8,813 | £8,989 | £9,214 | £9,444 | £45,100 |
| Total Expenses | £7,156 | £7,185 | £7,213 | £7,246 | £7,280 | £36,080 |
| Profit Before Tax | £1,485 | £1,628 | £1,776 | £1,968 | £2,164 | £9,020 |
| Profit After Tax | £1,202 | £1,318 | £1,438 | £1,594 | £1,753 | £7,306 |
| Change In Property Value | £5,400 | £9,270 | £11,680 | £12,381 | £10,937 | £49,668 |
| Net Return | £6,602 | £10,588 | £13,119 | £13,975 | £12,690 | £56,974 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 14% | 23% | 29% | 30% | 28% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change