Detached
SY23
2 beds
1 bath
Cambrian Place, Aberystwyth SY23
Initial Investment
£122,875First YearProfit From Rental Income
£-51,213
↘ -42%After 5 Years
Change In Property Value
£48,658
↗ 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 | £10,220 | £10,232 | £10,243 | £10,254 | £10,264 | £51,213 |
| Profit Before Tax | £-10,220 | £-10,232 | £-10,243 | £-10,254 | £-10,264 | £-51,213 |
| Profit After Tax | £-10,220 | £-10,232 | £-10,243 | £-10,254 | £-10,264 | £-51,213 |
| Change In Property Value | £4,900 | £4,998 | £10,196 | £13,255 | £15,309 | £48,658 |
| Net Return | £-5,320 | £-5,234 | £-47 | £3,001 | £5,045 | £-2,555 |
| 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