Detached
LL65
5 beds
3 baths
Rhiangwyn & Rhiangwyn Cottage, Llanrhyddlad, Llanrhyddlad LL65
Initial Investment
£336,999First YearProfit From Rental Income
£-109,733
↘ -33%After 5 Years
Change In Property Value
£107,246
↗ 20%After 5 Years
Return On Investment
-1%
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 | £21,925 | £21,936 | £21,947 | £21,958 | £21,968 | £109,733 |
| Profit Before Tax | £-21,925 | £-21,936 | £-21,947 | £-21,958 | £-21,968 | £-109,733 |
| Profit After Tax | £-21,925 | £-21,936 | £-21,947 | £-21,958 | £-21,968 | £-109,733 |
| Change In Property Value | £10,800 | £11,016 | £22,473 | £29,214 | £33,743 | £107,246 |
| Net Return | £-11,125 | £-10,920 | £526 | £7,257 | £11,774 | £-2,488 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change