Terraced
NP23
2 beds
1 bath
Garn Cross, Nantyglo, Ebbw Vale NP23
Initial Investment
£39,376First YearProfit From Rental Income
£-18,471
↘ -47%After 5 Years
Change In Property Value
£15,878
↗ 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 | £3,672 | £3,684 | £3,694 | £3,705 | £3,716 | £18,471 |
| Profit Before Tax | £-3,672 | £-3,684 | £-3,694 | £-3,705 | £-3,716 | £-18,471 |
| Profit After Tax | £-3,672 | £-3,684 | £-3,694 | £-3,705 | £-3,716 | £-18,471 |
| Change In Property Value | £1,599 | £1,631 | £3,327 | £4,325 | £4,996 | £15,878 |
| Net Return | £-2,073 | £-2,053 | £-367 | £620 | £1,280 | £-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