Terraced
LL54
1 bed
1 bath
1 Bodafon, Llanaelhaearn LL54
Initial Investment
£48,760First YearProfit From Rental Income
£-18,619
↘ -38%After 5 Years
Change In Property Value
£27,455
↗ 28%After 5 Years
Return On Investment
18%
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 | £3,701 | £3,714 | £3,724 | £3,735 | £3,745 | £18,619 |
| Profit Before Tax | £-3,701 | £-3,714 | £-3,724 | £-3,735 | £-3,745 | £-18,619 |
| Profit After Tax | £-3,701 | £-3,714 | £-3,724 | £-3,735 | £-3,745 | £-18,619 |
| Change In Property Value | £2,985 | £5,124 | £6,457 | £6,844 | £6,045 | £27,455 |
| Net Return | £-716 | £1,410 | £2,732 | £3,109 | £2,300 | £8,836 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 5% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change