Detached
LL57
1 bed
1 bath
Carmel Place, Bangor, Gwynedd LL57
Initial Investment
£39,399First YearProfit From Rental Income
£-15,482
↘ -39%After 5 Years
Change In Property Value
£22,074
↗ 28%After 5 Years
Return On Investment
17%
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 | £3,074 | £3,086 | £3,097 | £3,107 | £3,118 | £15,482 |
| Profit Before Tax | £-3,074 | £-3,086 | £-3,097 | £-3,107 | £-3,118 | £-15,482 |
| Profit After Tax | £-3,074 | £-3,086 | £-3,097 | £-3,107 | £-3,118 | £-15,482 |
| Change In Property Value | £2,400 | £4,120 | £5,191 | £5,503 | £4,861 | £22,074 |
| Net Return | £-674 | £1,033 | £2,094 | £2,395 | £1,743 | £6,592 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 3% | 5% | 6% | 4% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change