Terraced
NP23
2 beds
1 bath
Garn Cross, Nantyglo, Ebbw Vale NP23
Initial Investment
£39,376First YearProfit From Rental Income
£-15,474
↘ -39%After 5 Years
Change In Property Value
£22,061
↗ 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 | £3,072 | £3,085 | £3,095 | £3,106 | £3,116 | £15,474 |
| Profit Before Tax | £-3,072 | £-3,085 | £-3,095 | £-3,106 | £-3,116 | £-15,474 |
| Profit After Tax | £-3,072 | £-3,085 | £-3,095 | £-3,106 | £-3,116 | £-15,474 |
| Change In Property Value | £2,399 | £4,117 | £5,188 | £5,499 | £4,858 | £22,061 |
| Net Return | £-674 | £1,033 | £2,093 | £2,394 | £1,741 | £6,586 |
| 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