Detached
SY23
2 beds
2 baths
Glanrafon Terrace, Llanrhystud SY23
Initial Investment
£98,265First YearProfit From Rental Income
£-42,087
↘ -43%After 5 Years
Change In Property Value
£39,522
↗ 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 | £8,395 | £8,407 | £8,418 | £8,429 | £8,439 | £42,087 |
| Profit Before Tax | £-8,395 | £-8,407 | £-8,418 | £-8,429 | £-8,439 | £-42,087 |
| Profit After Tax | £-8,395 | £-8,407 | £-8,418 | £-8,429 | £-8,439 | £-42,087 |
| Change In Property Value | £3,980 | £4,060 | £8,282 | £10,766 | £12,435 | £39,522 |
| Net Return | £-4,415 | £-4,347 | £-136 | £2,338 | £3,996 | £-2,565 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change