Terraced
SY25
2 beds
1 bath
Llangeitho, Tregaron SY25
Initial Investment
£53,800First YearProfit From Rental Income
£-24,432
↘ -45%After 5 Years
Change In Property Value
£21,846
↗ 20%After 5 Years
Return On Investment
-5%
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 | £4,864 | £4,876 | £4,886 | £4,897 | £4,908 | £24,432 |
| Profit Before Tax | £-4,864 | £-4,876 | £-4,886 | £-4,897 | £-4,908 | £-24,432 |
| Profit After Tax | £-4,864 | £-4,876 | £-4,886 | £-4,897 | £-4,908 | £-24,432 |
| Change In Property Value | £2,200 | £2,244 | £4,578 | £5,951 | £6,874 | £21,846 |
| Net Return | £-2,664 | £-2,632 | £-309 | £1,054 | £1,965 | £-2,586 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -5% | -5% | -1% | 2% | 4% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change