Terraced
LL54
2 beds
1 bath
61 Eifl Road, Trefor LL54
Initial Investment
£72,350First YearProfit From Rental Income
£27,748
↗ 38%After 5 Years
Change In Property Value
£29,493
↗ 20%After 5 Years
Return On Investment
79%
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 | £14,076 | £14,358 | £14,716 | £15,084 | £15,461 | £73,696 |
| Total Expenses | £7,799 | £7,839 | £7,886 | £7,933 | £7,982 | £39,439 |
| Profit Before Tax | £6,277 | £6,519 | £6,831 | £7,151 | £7,480 | £34,257 |
| Profit After Tax | £5,084 | £5,280 | £5,533 | £5,792 | £6,059 | £27,748 |
| Change In Property Value | £2,970 | £3,029 | £6,180 | £8,034 | £9,279 | £29,493 |
| Net Return | £8,054 | £8,309 | £11,713 | £13,826 | £15,338 | £57,241 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 38% |
| Total Net Return (%) | 11% | 11% | 16% | 19% | 21% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change