Detached
LL57
1 bed
1 bath
Carmel Place, Bangor, Gwynedd LL57
Initial Investment
£39,399First YearProfit From Rental Income
£14,801
↗ 38%After 5 Years
Change In Property Value
£15,888
↗ 20%After 5 Years
Return On Investment
78%
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 | £7,800 | £7,956 | £8,155 | £8,359 | £8,568 | £40,837 |
| Total Expenses | £4,454 | £4,481 | £4,512 | £4,543 | £4,575 | £22,564 |
| Profit Before Tax | £3,346 | £3,475 | £3,643 | £3,816 | £3,993 | £18,273 |
| Profit After Tax | £2,710 | £2,815 | £2,951 | £3,091 | £3,234 | £14,801 |
| Change In Property Value | £1,600 | £1,632 | £3,329 | £4,328 | £4,999 | £15,888 |
| Net Return | £4,310 | £4,447 | £6,280 | £7,419 | £8,233 | £30,689 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 11% | 11% | 16% | 19% | 21% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change