Detached
LL36
1 bed
1 bath
Frankwell Street, Tywyn, Gwynedd LL36
Initial Investment
£56,200First YearProfit From Rental Income
£-25,424
↘ -45%After 5 Years
Change In Property Value
£22,839
↗ 20%After 5 Years
Return On Investment
-5%
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 | £5,063 | £5,074 | £5,085 | £5,096 | £5,106 | £25,424 |
| Profit Before Tax | £-5,063 | £-5,074 | £-5,085 | £-5,096 | £-5,106 | £-25,424 |
| Profit After Tax | £-5,063 | £-5,074 | £-5,085 | £-5,096 | £-5,106 | £-25,424 |
| Change In Property Value | £2,300 | £2,346 | £4,786 | £6,222 | £7,186 | £22,839 |
| Net Return | £-2,763 | £-2,728 | £-299 | £1,126 | £2,079 | £-2,585 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -5% | -5% | -1% | 2% | 4% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change