Detached
LL57
1 bed
1 bath
Carmel Place, Bangor, Gwynedd LL57
Initial Investment
£39,399First YearProfit From Rental Income
£-18,481
↘ -47%After 5 Years
Change In Property Value
£15,888
↗ 20%After 5 Years
Return On Investment
-7%
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 | £3,674 | £3,685 | £3,696 | £3,707 | £3,718 | £18,481 |
| Profit Before Tax | £-3,674 | £-3,685 | £-3,696 | £-3,707 | £-3,718 | £-18,481 |
| Profit After Tax | £-3,674 | £-3,685 | £-3,696 | £-3,707 | £-3,718 | £-18,481 |
| Change In Property Value | £1,600 | £1,632 | £3,329 | £4,328 | £4,999 | £15,888 |
| Net Return | £-2,074 | £-2,053 | £-367 | £621 | £1,281 | £-2,593 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -47% |
| Total Net Return (%) | -5% | -5% | -1% | 2% | 3% | -7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change