Detached
SY23
2 beds
1 bath
Cambrian Place, Aberystwyth SY23
Initial Investment
£122,875First YearProfit From Rental Income
£7,112
↗ 6%After 5 Years
Change In Property Value
£48,658
↗ 20%After 5 Years
Return On Investment
45%
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 | £12,732 | £12,987 | £13,311 | £13,644 | £13,985 | £66,659 |
| Total Expenses | £11,494 | £11,531 | £11,574 | £11,618 | £11,663 | £57,879 |
| Profit Before Tax | £1,238 | £1,456 | £1,738 | £2,026 | £2,322 | £8,781 |
| Profit After Tax | £1,003 | £1,179 | £1,407 | £1,641 | £1,881 | £7,112 |
| Change In Property Value | £4,900 | £4,998 | £10,196 | £13,255 | £15,309 | £48,658 |
| Net Return | £5,903 | £6,177 | £11,603 | £14,896 | £17,190 | £55,770 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 14% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change