Terraced
GY9
1 bed
1 bath
Le Val, Alderney GY9
Channel Islands, Guernsey · GY9
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£10,183
↗ 22%After 5 Years
Change In Property Value
£35,749
↗ 20%After 5 Years
Return On Investment
100%
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 | £10,800 | £11,016 | £11,291 | £11,574 | £11,863 | £56,544 |
| Total Expenses | £8,722 | £8,755 | £8,793 | £8,832 | £8,872 | £43,973 |
| Profit Before Tax | £2,079 | £2,261 | £2,499 | £2,742 | £2,991 | £12,571 |
| Profit After Tax | £1,684 | £1,832 | £2,024 | £2,221 | £2,423 | £10,183 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,248 | £35,749 |
| Net Return | £5,284 | £5,504 | £9,515 | £11,959 | £13,671 | £45,931 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 11% | 12% | 21% | 26% | 30% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change