Terraced
LL22
2 beds
1 bath
Tai Newyddion, Gwytherin LL22
Initial Investment
£71,600First YearProfit From Rental Income
£-31,772
↘ -44%After 5 Years
Change In Property Value
£29,195
↗ 20%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 | £6,332 | £6,344 | £6,354 | £6,365 | £6,376 | £31,772 |
| Profit Before Tax | £-6,332 | £-6,344 | £-6,354 | £-6,365 | £-6,376 | £-31,772 |
| Profit After Tax | £-6,332 | £-6,344 | £-6,354 | £-6,365 | £-6,376 | £-31,772 |
| Change In Property Value | £2,940 | £2,999 | £6,118 | £7,953 | £9,186 | £29,195 |
| Net Return | £-3,392 | £-3,345 | £-237 | £1,587 | £2,809 | £-2,577 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | 0% | 2% | 4% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change