Terraced
LL36
3 beds
2 baths
College Green, Tywyn, Gwynedd LL36
Initial Investment
£41,800First YearProfit From Rental Income
£14,959
↗ 36%After 5 Years
Change In Property Value
£16,881
↗ 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 | £8,052 | £8,213 | £8,418 | £8,629 | £8,845 | £42,157 |
| Total Expenses | £4,678 | £4,705 | £4,736 | £4,768 | £4,801 | £23,688 |
| Profit Before Tax | £3,374 | £3,508 | £3,682 | £3,860 | £4,044 | £18,468 |
| Profit After Tax | £2,733 | £2,841 | £2,982 | £3,127 | £3,276 | £14,959 |
| Change In Property Value | £1,700 | £1,734 | £3,537 | £4,599 | £5,311 | £16,881 |
| Net Return | £4,433 | £4,575 | £6,520 | £7,725 | £8,587 | £31,841 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 11% | 11% | 16% | 18% | 21% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change