Flat GY9 2 beds 2 baths

La Vallee, Alderney GY9

Channel Islands, Guernsey · GY9

Initial Investment

First Year

£44,750First Year

Profit From Rental Income

After 5 Years

£28,550

↗ 64%After 5 Years

Change In Property Value

After 5 Years

£34,756

↗ 20%After 5 Years

Return On Investment

141%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,064	£17,405	£17,840	£18,286	£18,744	£89,340
Total Expenses	£10,650	£10,730	£10,816	£10,905	£10,993	£54,093
Profit Before Tax	£6,414	£6,676	£7,024	£7,382	£7,751	£35,247
Profit After Tax	£5,196	£5,407	£5,690	£5,979	£6,278	£28,550
Change In Property Value	£3,500	£3,570	£7,283	£9,468	£10,935	£34,756
Net Return	£8,696	£8,977	£12,972	£15,447	£17,213	£63,305
Return From Rental Income (%)	12%	12%	13%	13%	14%	64%
Total Net Return (%)	19%	20%	29%	35%	38%	141%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change