Flat
SY23
2 beds
1 bath
Prospect Street, Aberystwyth SY23
Initial Investment
£67,000First YearProfit From Rental Income
£905
↗ 1%After 5 Years
Change In Property Value
£27,308
↗ 20%After 5 Years
Return On Investment
42%
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 | £8,244 | £8,409 | £8,619 | £8,835 | £9,055 | £43,162 |
| Total Expenses | £8,280 | £8,342 | £8,406 | £8,472 | £8,536 | £42,036 |
| Profit Before Tax | £-36 | £67 | £213 | £363 | £519 | £1,126 |
| Profit After Tax | £-36 | £54 | £172 | £294 | £420 | £905 |
| Change In Property Value | £2,750 | £2,805 | £5,722 | £7,439 | £8,592 | £27,308 |
| Net Return | £2,714 | £2,859 | £5,895 | £7,733 | £9,012 | £28,213 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 4% | 4% | 9% | 12% | 13% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change