Detached
LL16
5 beds
2 baths
Llangynhafal, Denbigh, Denbighshire LL16
Initial Investment
£703,049First YearProfit From Rental Income
£208,467
↗ 30%After 5 Years
Change In Property Value
£198,603
↗ 20%After 5 Years
Return On Investment
58%
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 | £97,500 | £99,450 | £101,936 | £104,485 | £107,097 | £510,468 |
| Total Expenses | £49,925 | £50,132 | £50,391 | £50,657 | £50,929 | £252,033 |
| Profit Before Tax | £47,575 | £49,319 | £51,545 | £53,828 | £56,168 | £258,435 |
| Profit After Tax | £38,536 | £39,948 | £41,636 | £43,314 | £45,034 | £208,467 |
| Change In Property Value | £20,000 | £20,400 | £41,616 | £54,101 | £62,486 | £198,603 |
| Net Return | £58,536 | £60,348 | £83,252 | £97,414 | £107,520 | £407,070 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 30% |
| Total Net Return (%) | 8% | 9% | 12% | 14% | 15% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change