Terraced
SY23
2 beds
1 bath
Gogerddan Cottages, Aberystwyth SY23
Initial Investment
£113,780First YearProfit From Rental Income
£11,722
↗ 10%After 5 Years
Change In Property Value
£45,282
↗ 20%After 5 Years
Return On Investment
50%
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 | £13,224 | £13,488 | £13,826 | £14,171 | £14,526 | £69,235 |
| Total Expenses | £10,868 | £10,906 | £10,951 | £10,996 | £11,042 | £54,764 |
| Profit Before Tax | £2,356 | £2,582 | £2,875 | £3,175 | £3,483 | £14,471 |
| Profit After Tax | £1,908 | £2,092 | £2,329 | £2,572 | £2,821 | £11,722 |
| Change In Property Value | £4,560 | £4,651 | £9,488 | £12,335 | £14,247 | £45,282 |
| Net Return | £6,468 | £6,743 | £11,817 | £14,907 | £17,068 | £57,003 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change