Terraced
NP22
3 beds
1 bath
67 Whitworth Terrace, Tredegar, Gwent NP22
Initial Investment
£13,960First YearProfit From Rental Income
£-6,956
↘ -50%After 5 Years
Change In Property Value
£7,450
↗ 28%After 5 Years
Return On Investment
4%
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 | £1,369 | £1,381 | £1,391 | £1,402 | £1,413 | £6,956 |
| Profit Before Tax | £-1,369 | £-1,381 | £-1,391 | £-1,402 | £-1,413 | £-6,956 |
| Profit After Tax | £-1,369 | £-1,381 | £-1,391 | £-1,402 | £-1,413 | £-6,956 |
| Change In Property Value | £810 | £1,391 | £1,752 | £1,857 | £1,640 | £7,450 |
| Net Return | £-559 | £9 | £361 | £455 | £228 | £494 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -50% |
| Total Net Return (%) | -4% | 0% | 3% | 3% | 2% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change