Terraced
LL53
1 bed
1 bath
North Terrace, Pwllheli, Gwynedd LL53
Initial Investment
£44,200First YearProfit From Rental Income
£15,988
↗ 36%After 5 Years
Change In Property Value
£17,874
↗ 20%After 5 Years
Return On Investment
77%
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 | £8,532 | £8,703 | £8,920 | £9,143 | £9,372 | £44,670 |
| Total Expenses | £4,924 | £4,953 | £4,985 | £5,018 | £5,052 | £24,932 |
| Profit Before Tax | £3,608 | £3,750 | £3,935 | £4,125 | £4,320 | £19,738 |
| Profit After Tax | £2,923 | £3,038 | £3,188 | £3,341 | £3,499 | £15,988 |
| Change In Property Value | £1,800 | £1,836 | £3,745 | £4,869 | £5,624 | £17,874 |
| Net Return | £4,723 | £4,874 | £6,933 | £8,210 | £9,123 | £33,862 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 11% | 11% | 16% | 19% | 21% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change