Detached
SY23
1 bed
1 bath
Capel Bangor SY23
Initial Investment
£93,182First YearProfit From Rental Income
£-40,203
↘ -43%After 5 Years
Change In Property Value
£37,635
↗ 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 | £8,018 | £8,030 | £8,041 | £8,052 | £8,062 | £40,203 |
| Profit Before Tax | £-8,018 | £-8,030 | £-8,041 | £-8,052 | £-8,062 | £-40,203 |
| Profit After Tax | £-8,018 | £-8,030 | £-8,041 | £-8,052 | £-8,062 | £-40,203 |
| Change In Property Value | £3,790 | £3,866 | £7,886 | £10,252 | £11,841 | £37,635 |
| Net Return | £-4,228 | £-4,164 | £-154 | £2,200 | £3,779 | £-2,568 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -5% | -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