Detached
LL65
5 beds
3 baths
Rhiangwyn And Rhiangwyn Cottage, Llanrhyddlad, Holyhead LL65
Initial Investment
£336,999First YearProfit From Rental Income
£-89,485
↘ -27%After 5 Years
Change In Property Value
£149,003
↗ 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 | £17,875 | £17,887 | £17,897 | £17,908 | £17,918 | £89,485 |
| Profit Before Tax | £-17,875 | £-17,887 | £-17,897 | £-17,908 | £-17,918 | £-89,485 |
| Profit After Tax | £-17,875 | £-17,887 | £-17,897 | £-17,908 | £-17,918 | £-89,485 |
| Change In Property Value | £16,200 | £27,810 | £35,041 | £37,143 | £32,810 | £149,003 |
| Net Return | £-1,675 | £9,923 | £17,143 | £19,235 | £14,891 | £59,518 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | 0% | 3% | 5% | 6% | 4% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change