Detached
LL32
6 beds
3 baths
Conway Road, Tal-Y-Bont, Conwy, Conwy LL32
Initial Investment
£306,799First YearProfit From Rental Income
£103,632
↗ 34%After 5 Years
Change In Property Value
£99,302
↗ 20%After 5 Years
Return On Investment
66%
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 | £48,756 | £49,731 | £50,974 | £52,249 | £53,555 | £255,265 |
| Total Expenses | £25,213 | £25,322 | £25,457 | £25,596 | £25,737 | £127,325 |
| Profit Before Tax | £23,543 | £24,409 | £25,517 | £26,653 | £27,818 | £127,940 |
| Profit After Tax | £19,070 | £19,771 | £20,669 | £21,589 | £22,533 | £103,632 |
| Change In Property Value | £10,000 | £10,200 | £20,808 | £27,050 | £31,243 | £99,302 |
| Net Return | £29,070 | £29,971 | £41,477 | £48,639 | £53,776 | £202,933 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 9% | 10% | 14% | 16% | 18% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change