Detached
LL54
3 beds
2 baths
Trefor, Caernarfon, Gwynedd LL54
Initial Investment
£495,549First YearProfit From Rental Income
£156,482
↗ 32%After 5 Years
Change In Property Value
£148,952
↗ 20%After 5 Years
Return On Investment
62%
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 | £73,128 | £74,591 | £76,455 | £78,367 | £80,326 | £382,866 |
| Total Expenses | £37,569 | £37,727 | £37,924 | £38,126 | £38,333 | £189,679 |
| Profit Before Tax | £35,559 | £36,864 | £38,531 | £40,241 | £41,993 | £193,188 |
| Profit After Tax | £28,803 | £29,860 | £31,210 | £32,595 | £34,014 | £156,482 |
| Change In Property Value | £15,000 | £15,300 | £31,212 | £40,576 | £46,865 | £148,952 |
| Net Return | £43,803 | £45,160 | £62,422 | £73,170 | £80,879 | £305,434 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 9% | 9% | 13% | 15% | 16% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change