Terraced
NP11
2 beds
0 baths
9 Cwm-Y-Nant Ochrwyth, Newport, Gwent NP11
Initial Investment
£10,600First YearProfit From Rental Income
£-5,830
↘ -55%After 5 Years
Change In Property Value
£5,519
↗ 28%After 5 Years
Return On Investment
-3%
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 | £1,144 | £1,156 | £1,166 | £1,177 | £1,187 | £5,830 |
| Profit Before Tax | £-1,144 | £-1,156 | £-1,166 | £-1,177 | £-1,187 | £-5,830 |
| Profit After Tax | £-1,144 | £-1,156 | £-1,166 | £-1,177 | £-1,187 | £-5,830 |
| Change In Property Value | £600 | £1,030 | £1,298 | £1,376 | £1,215 | £5,519 |
| Net Return | £-544 | £-126 | £132 | £199 | £28 | £-311 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -55% |
| Total Net Return (%) | -5% | -1% | 1% | 2% | 0% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change