Terraced
LL32
3 beds
2 baths
Rowen, Conwy LL32
Initial Investment
£138,810First YearProfit From Rental Income
£-45,968
↘ -33%After 5 Years
Change In Property Value
£74,364
↗ 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 | £9,171 | £9,184 | £9,194 | £9,204 | £9,215 | £45,968 |
| Profit Before Tax | £-9,171 | £-9,184 | £-9,194 | £-9,204 | £-9,215 | £-45,968 |
| Profit After Tax | £-9,171 | £-9,184 | £-9,194 | £-9,204 | £-9,215 | £-45,968 |
| Change In Property Value | £8,085 | £13,879 | £17,488 | £18,537 | £16,374 | £74,364 |
| Net Return | £-1,086 | £4,696 | £8,294 | £9,333 | £7,159 | £28,396 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| 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