Terraced
SY23
3 beds
1 bath
High Street, Aberystwyth SY23
Initial Investment
£109,473First YearProfit From Rental Income
£-46,243
↘ -42%After 5 Years
Change In Property Value
£43,683
↗ 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 | £9,227 | £9,238 | £9,249 | £9,260 | £9,270 | £46,243 |
| Profit Before Tax | £-9,227 | £-9,238 | £-9,249 | £-9,260 | £-9,270 | £-46,243 |
| Profit After Tax | £-9,227 | £-9,238 | £-9,249 | £-9,260 | £-9,270 | £-46,243 |
| Change In Property Value | £4,399 | £4,487 | £9,153 | £11,899 | £13,744 | £43,683 |
| Net Return | £-4,828 | £-4,751 | £-95 | £2,640 | £4,474 | £-2,561 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| 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