Flat
LL22
2 beds
2 baths
Llanddulas, Abergele LL22
Initial Investment
£48,520First YearProfit From Rental Income
£13,007
↗ 27%After 5 Years
Change In Property Value
£19,662
↗ 20%After 5 Years
Return On Investment
67%
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 | £9,792 | £9,988 | £10,238 | £10,493 | £10,756 | £51,267 |
| Total Expenses | £6,907 | £6,973 | £7,041 | £7,110 | £7,179 | £35,209 |
| Profit Before Tax | £2,885 | £3,015 | £3,197 | £3,383 | £3,577 | £16,058 |
| Profit After Tax | £2,337 | £2,442 | £2,590 | £2,741 | £2,897 | £13,007 |
| Change In Property Value | £1,980 | £2,020 | £4,120 | £5,356 | £6,186 | £19,662 |
| Net Return | £4,317 | £4,462 | £6,710 | £8,097 | £9,083 | £32,668 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 9% | 9% | 14% | 17% | 19% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change