Detached
SY23
3 beds
2 baths
Llangwyryfon, Aberystwyth SY23
Initial Investment
£344,511First YearProfit From Rental Income
£-111,707
↘ -32%After 5 Years
Change In Property Value
£109,222
↗ 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 | £22,319 | £22,331 | £22,342 | £22,352 | £22,363 | £111,707 |
| Profit Before Tax | £-22,319 | £-22,331 | £-22,342 | £-22,352 | £-22,363 | £-111,707 |
| Profit After Tax | £-22,319 | £-22,331 | £-22,342 | £-22,352 | £-22,363 | £-111,707 |
| Change In Property Value | £10,999 | £11,219 | £22,887 | £29,753 | £34,364 | £109,222 |
| Net Return | £-11,320 | £-11,112 | £545 | £7,400 | £12,001 | £-2,485 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| 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