Terraced
LL22
2 beds
1 bath
Tai Newyddion, Gwytherin LL22
Initial Investment
£71,600First YearProfit From Rental Income
£27,439
↗ 38%After 5 Years
Change In Property Value
£29,195
↗ 20%After 5 Years
Return On Investment
79%
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 | £13,932 | £14,211 | £14,566 | £14,930 | £15,303 | £72,942 |
| Total Expenses | £7,725 | £7,765 | £7,811 | £7,858 | £7,906 | £39,066 |
| Profit Before Tax | £6,207 | £6,446 | £6,755 | £7,072 | £7,397 | £33,876 |
| Profit After Tax | £5,027 | £5,221 | £5,471 | £5,728 | £5,991 | £27,439 |
| Change In Property Value | £2,940 | £2,999 | £6,118 | £7,953 | £9,186 | £29,195 |
| Net Return | £7,967 | £8,220 | £11,589 | £13,681 | £15,177 | £56,634 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 38% |
| Total Net Return (%) | 11% | 11% | 16% | 19% | 21% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change