Flat
SY23
4 beds
1 bath
Rhosygarth, Llanilar SY23
Initial Investment
£272,824First YearProfit From Rental Income
£-100,704
↘ -37%After 5 Years
Change In Property Value
£90,364
↗ 20%After 5 Years
Return On Investment
-4%
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 | £20,052 | £20,098 | £20,141 | £20,185 | £20,228 | £100,704 |
| Profit Before Tax | £-20,052 | £-20,098 | £-20,141 | £-20,185 | £-20,228 | £-100,704 |
| Profit After Tax | £-20,052 | £-20,098 | £-20,141 | £-20,185 | £-20,228 | £-100,704 |
| Change In Property Value | £9,100 | £9,282 | £18,935 | £24,616 | £28,431 | £90,364 |
| Net Return | £-10,952 | £-10,816 | £-1,206 | £4,431 | £8,204 | £-10,339 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change