Terraced
SY23
2 beds
1 bath
Gogerddan Cottages, Aberystwyth SY23
Initial Investment
£113,780First YearProfit From Rental Income
£-47,840
↘ -42%After 5 Years
Change In Property Value
£45,282
↗ 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 | £9,546 | £9,557 | £9,568 | £9,579 | £9,590 | £47,840 |
| Profit Before Tax | £-9,546 | £-9,557 | £-9,568 | £-9,579 | £-9,590 | £-47,840 |
| Profit After Tax | £-9,546 | £-9,557 | £-9,568 | £-9,579 | £-9,590 | £-47,840 |
| Change In Property Value | £4,560 | £4,651 | £9,488 | £12,335 | £14,247 | £45,282 |
| Net Return | £-4,986 | £-4,906 | £-80 | £2,756 | £4,657 | £-2,559 |
| 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