Terraced
LL22
2 beds
1 bath
Tai Newyddion, Gwytherin LL22
Initial Investment
£71,600First YearProfit From Rental Income
£-26,261
↘ -37%After 5 Years
Change In Property Value
£40,562
↗ 28%After 5 Years
Return On Investment
20%
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 | £5,230 | £5,242 | £5,252 | £5,263 | £5,274 | £26,261 |
| Profit Before Tax | £-5,230 | £-5,242 | £-5,252 | £-5,263 | £-5,274 | £-26,261 |
| Profit After Tax | £-5,230 | £-5,242 | £-5,252 | £-5,263 | £-5,274 | £-26,261 |
| Change In Property Value | £4,410 | £7,571 | £9,539 | £10,111 | £8,932 | £40,562 |
| Net Return | £-820 | £2,328 | £4,286 | £4,848 | £3,658 | £14,301 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change