Terraced
LL22
2 beds
1 bath
Clip Terfyn, Llanddulas LL22
Initial Investment
£80,600First YearProfit From Rental Income
£31,051
↗ 39%After 5 Years
Change In Property Value
£32,770
↗ 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 | £15,636 | £15,949 | £16,347 | £16,756 | £17,175 | £81,863 |
| Total Expenses | £8,610 | £8,653 | £8,703 | £8,755 | £8,808 | £43,529 |
| Profit Before Tax | £7,026 | £7,296 | £7,644 | £8,001 | £8,367 | £38,334 |
| Profit After Tax | £5,691 | £5,910 | £6,192 | £6,481 | £6,777 | £31,051 |
| Change In Property Value | £3,300 | £3,366 | £6,867 | £8,927 | £10,310 | £32,770 |
| Net Return | £8,991 | £9,276 | £13,058 | £15,407 | £17,088 | £63,820 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| Total Net Return (%) | 11% | 12% | 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