Terraced
LL29
2 beds
1 bath
Fron Terrace, Old Colwyn, Colwyn Bay, Conwy LL29
Initial Investment
£73,074First YearProfit From Rental Income
£-32,357
↘ -44%After 5 Years
Change In Property Value
£29,781
↗ 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 | £6,449 | £6,461 | £6,472 | £6,482 | £6,493 | £32,357 |
| Profit Before Tax | £-6,449 | £-6,461 | £-6,472 | £-6,482 | £-6,493 | £-32,357 |
| Profit After Tax | £-6,449 | £-6,461 | £-6,472 | £-6,482 | £-6,493 | £-32,357 |
| Change In Property Value | £2,999 | £3,059 | £6,240 | £8,112 | £9,370 | £29,781 |
| Net Return | £-3,450 | £-3,402 | £-231 | £1,630 | £2,877 | £-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