Detached
LL28
3 beds
1 bath
Llewelyn Terrace, Glan Conwy LL28
Initial Investment
£98,800First YearProfit From Rental Income
£38,114
↗ 39%After 5 Years
Change In Property Value
£39,721
↗ 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 | £18,960 | £19,339 | £19,823 | £20,318 | £20,826 | £99,266 |
| Total Expenses | £10,331 | £10,380 | £10,440 | £10,500 | £10,561 | £52,212 |
| Profit Before Tax | £8,629 | £8,959 | £9,383 | £9,818 | £10,265 | £47,054 |
| Profit After Tax | £6,989 | £7,257 | £7,600 | £7,953 | £8,314 | £38,114 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £10,989 | £11,337 | £15,924 | £18,773 | £20,812 | £77,834 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| 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