Terraced
LL32
3 beds
2 baths
Rowen, Conwy LL32
Initial Investment
£138,810First YearProfit From Rental Income
£-56,073
↘ -40%After 5 Years
Change In Property Value
£53,524
↗ 20%After 5 Years
Return On Investment
-2%
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 | £11,192 | £11,204 | £11,215 | £11,226 | £11,236 | £56,073 |
| Profit Before Tax | £-11,192 | £-11,204 | £-11,215 | £-11,226 | £-11,236 | £-56,073 |
| Profit After Tax | £-11,192 | £-11,204 | £-11,215 | £-11,226 | £-11,236 | £-56,073 |
| Change In Property Value | £5,390 | £5,498 | £11,216 | £14,580 | £16,840 | £53,524 |
| Net Return | £-5,802 | £-5,706 | £1 | £3,355 | £5,604 | £-2,549 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change