Semi Detached
LL28
3 beds
1 bath
Llewelyn Terrace, Glan Conwy LL28
Initial Investment
£98,800First YearProfit From Rental Income
£-42,286
↘ -43%After 5 Years
Change In Property Value
£39,721
↗ 20%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 | £8,435 | £8,447 | £8,457 | £8,468 | £8,479 | £42,286 |
| Profit Before Tax | £-8,435 | £-8,447 | £-8,457 | £-8,468 | £-8,479 | £-42,286 |
| Profit After Tax | £-8,435 | £-8,447 | £-8,457 | £-8,468 | £-8,479 | £-42,286 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £-4,435 | £-4,367 | £-134 | £2,352 | £4,018 | £-2,565 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change