Detached
LL41
3 beds
1 bath
Vale Of Ffestiniog, Blaenau Ffestiniog, Gwynedd LL41
Initial Investment
£363,424First YearProfit From Rental Income
£119,473
↗ 33%After 5 Years
Change In Property Value
£114,197
↗ 20%After 5 Years
Return On Investment
64%
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 | £56,064 | £57,185 | £58,615 | £60,080 | £61,582 | £293,527 |
| Total Expenses | £28,920 | £29,043 | £29,197 | £29,354 | £29,515 | £146,029 |
| Profit Before Tax | £27,144 | £28,142 | £29,418 | £30,726 | £32,067 | £147,498 |
| Profit After Tax | £21,987 | £22,795 | £23,829 | £24,888 | £25,974 | £119,473 |
| Change In Property Value | £11,500 | £11,730 | £23,929 | £31,108 | £35,930 | £114,197 |
| Net Return | £33,487 | £34,525 | £47,758 | £55,996 | £61,904 | £233,670 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 9% | 9% | 13% | 15% | 17% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change