Flat
LL55
3 beds
1 bath
Cae Glas, Waunfawr, Gwynedd LL55
Initial Investment
£159,550First YearProfit From Rental Income
£56,555
↗ 35%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
73%
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 | £29,664 | £30,257 | £31,014 | £31,789 | £32,584 | £155,308 |
| Total Expenses | £16,869 | £16,974 | £17,093 | £17,214 | £17,336 | £85,487 |
| Profit Before Tax | £12,795 | £13,283 | £13,921 | £14,575 | £15,247 | £69,821 |
| Profit After Tax | £10,364 | £10,759 | £11,276 | £11,806 | £12,350 | £56,555 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £16,364 | £16,879 | £23,761 | £28,036 | £31,096 | £116,136 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 10% | 11% | 15% | 18% | 19% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change