Semi Detached LL55 1 bed 1 bath

Waunfawr, Caernarfon, Gwynedd LL55

LL55

Initial Investment

First Year

£73,074First Year

Profit From Rental Income

After 5 Years

£8,141

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£29,781

↗ 20%After 5 Years

Return On Investment

52%

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	£9,000	£9,180	£9,409	£9,645	£9,886	£47,120
Total Expenses	£7,349	£7,379	£7,412	£7,447	£7,482	£37,069
Profit Before Tax	£1,651	£1,801	£1,997	£2,198	£2,404	£10,051
Profit After Tax	£1,337	£1,459	£1,618	£1,780	£1,947	£8,141
Change In Property Value	£2,999	£3,059	£6,240	£8,112	£9,370	£29,781
Net Return	£4,336	£4,518	£7,858	£9,893	£11,317	£37,922
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	6%	6%	11%	14%	15%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change