Terraced
LL29
2 beds
1 bath
Fron Terrace, Old Colwyn, Colwyn Bay, Conwy LL29
Initial Investment
£73,074First YearProfit From Rental Income
£28,019
↗ 38%After 5 Years
Change In Property Value
£29,781
↗ 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 | £14,208 | £14,492 | £14,854 | £15,226 | £15,606 | £74,387 |
| Total Expenses | £7,870 | £7,910 | £7,957 | £8,005 | £8,054 | £39,796 |
| Profit Before Tax | £6,338 | £6,582 | £6,898 | £7,221 | £7,553 | £34,591 |
| Profit After Tax | £5,134 | £5,332 | £5,587 | £5,849 | £6,118 | £28,019 |
| Change In Property Value | £2,999 | £3,059 | £6,240 | £8,112 | £9,370 | £29,781 |
| Net Return | £8,133 | £8,391 | £11,827 | £13,961 | £15,488 | £57,799 |
| 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