Flat
SY23
5 beds
4 baths
Bronant, Aberystwyth SY23
Initial Investment
£401,174First YearProfit From Rental Income
£-134,428
↘ -34%After 5 Years
Change In Property Value
£124,127
↗ 20%After 5 Years
Return On Investment
-3%
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 | £26,797 | £26,843 | £26,886 | £26,930 | £26,972 | £134,428 |
| Profit Before Tax | £-26,797 | £-26,843 | £-26,886 | £-26,930 | £-26,972 | £-134,428 |
| Profit After Tax | £-26,797 | £-26,843 | £-26,886 | £-26,930 | £-26,972 | £-134,428 |
| Change In Property Value | £12,500 | £12,750 | £26,010 | £33,813 | £39,054 | £124,127 |
| Net Return | £-14,297 | £-14,093 | £-876 | £6,883 | £12,082 | £-10,301 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change