Semi Detached
SY24
3 beds
1 bath
Borth SY24
Initial Investment
£104,123First YearProfit From Rental Income
£-44,260
↘ -43%After 5 Years
Change In Property Value
£41,697
↗ 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 | £8,830 | £8,841 | £8,852 | £8,863 | £8,874 | £44,260 |
| Profit Before Tax | £-8,830 | £-8,841 | £-8,852 | £-8,863 | £-8,874 | £-44,260 |
| Profit After Tax | £-8,830 | £-8,841 | £-8,852 | £-8,863 | £-8,874 | £-44,260 |
| Change In Property Value | £4,199 | £4,283 | £8,737 | £11,358 | £13,119 | £41,697 |
| Net Return | £-4,631 | £-4,558 | £-115 | £2,495 | £4,245 | £-2,563 |
| Return From Rental Income (%) | -8% | -8% | -9% | -9% | -9% | -43% |
| 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