Detached
SY23
2 beds
1 bath
Melindwr Terrace, Capel Bangor SY23
Initial Investment
£73,097First YearProfit From Rental Income
£3,508
↗ 5%After 5 Years
Change In Property Value
£29,789
↗ 20%After 5 Years
Return On Investment
46%
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 | £7,788 | £7,944 | £8,142 | £8,346 | £8,555 | £40,775 |
| Total Expenses | £7,230 | £7,257 | £7,288 | £7,319 | £7,350 | £36,444 |
| Profit Before Tax | £558 | £687 | £855 | £1,027 | £1,204 | £4,331 |
| Profit After Tax | £452 | £556 | £692 | £832 | £975 | £3,508 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £9,373 | £29,789 |
| Net Return | £3,452 | £3,616 | £6,935 | £8,947 | £10,348 | £33,298 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 5% | 5% | 9% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change