Terraced
LL54
1 bed
1 bath
1 Bodafon, Llanaelhaearn LL54
Initial Investment
£48,760First YearProfit From Rental Income
£17,897
↗ 37%After 5 Years
Change In Property Value
£19,761
↗ 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 | £9,432 | £9,621 | £9,861 | £10,108 | £10,360 | £49,382 |
| Total Expenses | £5,391 | £5,421 | £5,456 | £5,492 | £5,528 | £27,287 |
| Profit Before Tax | £4,041 | £4,199 | £4,405 | £4,616 | £4,833 | £22,095 |
| Profit After Tax | £3,273 | £3,402 | £3,568 | £3,739 | £3,915 | £17,897 |
| Change In Property Value | £1,990 | £2,030 | £4,141 | £5,383 | £6,217 | £19,761 |
| Net Return | £5,263 | £5,431 | £7,709 | £9,122 | £10,132 | £37,658 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| 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