Terraced
LL41
1 bed
1 bath
Station Road, Blaenau Ffestiniog LL41
Initial Investment
£34,600First YearProfit From Rental Income
£-13,874
↘ -40%After 5 Years
Change In Property Value
£19,315
↗ 28%After 5 Years
Return On Investment
16%
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 | £2,752 | £2,765 | £2,775 | £2,785 | £2,796 | £13,874 |
| Profit Before Tax | £-2,752 | £-2,765 | £-2,775 | £-2,785 | £-2,796 | £-13,874 |
| Profit After Tax | £-2,752 | £-2,765 | £-2,775 | £-2,785 | £-2,796 | £-13,874 |
| Change In Property Value | £2,100 | £3,605 | £4,542 | £4,815 | £4,253 | £19,315 |
| Net Return | £-652 | £840 | £1,767 | £2,029 | £1,457 | £5,442 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change