Semi Detached
SY23
2 beds
1 bath
Capel Seion SY23
Initial Investment
£97,997First YearProfit From Rental Income
£-41,988
↘ -43%After 5 Years
Change In Property Value
£39,423
↗ 20%After 5 Years
Return On Investment
-3%
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 | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £8,375 | £8,387 | £8,398 | £8,409 | £8,419 | £41,988 |
| Profit Before Tax | £-8,375 | £-8,387 | £-8,398 | £-8,409 | £-8,419 | £-41,988 |
| Profit After Tax | £-8,375 | £-8,387 | £-8,398 | £-8,409 | £-8,419 | £-41,988 |
| Change In Property Value | £3,970 | £4,049 | £8,261 | £10,739 | £12,404 | £39,423 |
| Net Return | £-4,405 | £-4,338 | £-137 | £2,330 | £3,984 | £-2,566 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -3% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change