Flat
GY9
2 beds
2 baths
La Vallee, Alderney GY9
Channel Islands, Guernsey · GY9
View property listing
Initial Investment
£44,750First YearProfit From Rental Income
£683
↗ 2%After 5 Years
Change In Property Value
£48,288
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,400 | £8,568 | £8,739 | £8,958 | £9,182 | £43,847 |
| Total Expenses | £8,471 | £8,537 | £8,596 | £8,659 | £8,724 | £42,987 |
| Profit Before Tax | £-71 | £31 | £144 | £299 | £458 | £860 |
| Profit After Tax | £-71 | £25 | £116 | £242 | £371 | £683 |
| Change In Property Value | £5,250 | £9,013 | £11,356 | £12,037 | £10,633 | £48,288 |
| Net Return | £5,179 | £9,037 | £11,472 | £12,279 | £11,003 | £48,971 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 12% | 20% | 26% | 27% | 25% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change