Terraced
LL32
3 beds
2 baths
Rowen, Conwy LL32
Initial Investment
£138,810First YearProfit From Rental Income
£52,091
↗ 38%After 5 Years
Change In Property Value
£53,524
↗ 20%After 5 Years
Return On Investment
76%
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 | £25,548 | £26,059 | £26,710 | £27,378 | £28,063 | £133,758 |
| Total Expenses | £13,747 | £13,810 | £13,886 | £13,963 | £14,043 | £69,449 |
| Profit Before Tax | £11,801 | £12,249 | £12,825 | £13,415 | £14,020 | £64,310 |
| Profit After Tax | £9,559 | £9,922 | £10,388 | £10,866 | £11,356 | £52,091 |
| Change In Property Value | £5,390 | £5,498 | £11,216 | £14,580 | £16,840 | £53,524 |
| Net Return | £14,949 | £15,420 | £21,604 | £25,446 | £28,196 | £105,614 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 11% | 11% | 16% | 18% | 20% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change