Terraced
LL32
2 beds
1 bath
Watkin Street, Conwy LL32
Initial Investment
£87,600First YearProfit From Rental Income
£33,885
↗ 39%After 5 Years
Change In Property Value
£35,550
↗ 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 | £16,968 | £17,307 | £17,740 | £18,184 | £18,638 | £88,837 |
| Total Expenses | £9,299 | £9,344 | £9,398 | £9,453 | £9,510 | £47,004 |
| Profit Before Tax | £7,669 | £7,963 | £8,342 | £8,730 | £9,129 | £41,833 |
| Profit After Tax | £6,212 | £6,450 | £6,757 | £7,071 | £7,394 | £33,885 |
| Change In Property Value | £3,580 | £3,652 | £7,449 | £9,684 | £11,185 | £35,550 |
| Net Return | £9,792 | £10,102 | £14,206 | £16,755 | £18,579 | £69,435 |
| 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