Detached
LL36
1 bed
1 bath
Frankwell Street, Tywyn, Gwynedd LL36
Initial Investment
£56,200First YearProfit From Rental Income
£22,184
↗ 39%After 5 Years
Change In Property Value
£22,839
↗ 20%After 5 Years
Return On Investment
80%
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 | £11,208 | £11,432 | £11,718 | £12,011 | £12,311 | £58,680 |
| Total Expenses | £6,183 | £6,217 | £6,257 | £6,297 | £6,338 | £31,292 |
| Profit Before Tax | £5,025 | £5,215 | £5,461 | £5,714 | £5,974 | £27,388 |
| Profit After Tax | £4,070 | £4,224 | £4,424 | £4,628 | £4,839 | £22,184 |
| Change In Property Value | £2,300 | £2,346 | £4,786 | £6,222 | £7,186 | £22,839 |
| Net Return | £6,370 | £6,570 | £9,209 | £10,850 | £12,025 | £45,024 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 11% | 12% | 16% | 19% | 21% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change