Terraced
NP11
2 beds
1 bath
Woodland Terrace, Abercarn, Newport NP11
Initial Investment
£63,400First YearProfit From Rental Income
£-23,526
↘ -37%After 5 Years
Change In Property Value
£35,871
↗ 28%After 5 Years
Return On Investment
19%
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 | £4,683 | £4,695 | £4,706 | £4,716 | £4,727 | £23,526 |
| Profit Before Tax | £-4,683 | £-4,695 | £-4,706 | £-4,716 | £-4,727 | £-23,526 |
| Profit After Tax | £-4,683 | £-4,695 | £-4,706 | £-4,716 | £-4,727 | £-23,526 |
| Change In Property Value | £3,900 | £6,695 | £8,436 | £8,942 | £7,899 | £35,871 |
| Net Return | £-783 | £2,000 | £3,730 | £4,226 | £3,172 | £12,345 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change