Detached
LL68
2 beds
1 bath
Carreglefn, Amlwch LL68
Initial Investment
£85,600First YearProfit From Rental Income
£34,894
↗ 41%After 5 Years
Change In Property Value
£34,756
↗ 20%After 5 Years
Return On Investment
81%
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 | £17,064 | £17,405 | £17,840 | £18,286 | £18,744 | £89,340 |
| Total Expenses | £9,150 | £9,195 | £9,249 | £9,305 | £9,361 | £46,260 |
| Profit Before Tax | £7,914 | £8,210 | £8,591 | £8,981 | £9,382 | £43,079 |
| Profit After Tax | £6,411 | £6,650 | £6,959 | £7,275 | £7,600 | £34,894 |
| Change In Property Value | £3,500 | £3,570 | £7,283 | £9,468 | £10,935 | £34,756 |
| Net Return | £9,911 | £10,220 | £14,242 | £16,743 | £18,535 | £69,650 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 41% |
| Total Net Return (%) | 12% | 12% | 17% | 20% | 22% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change