Semi Detached
SA10
3 beds
1 bath
Skewen, Neath SA10
Initial Investment
£104,150First YearProfit From Rental Income
£-36,396
↘ -35%After 5 Years
Change In Property Value
£57,946
↗ 28%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £7,257 | £7,269 | £7,280 | £7,290 | £7,301 | £36,396 |
| Profit Before Tax | £-7,257 | £-7,269 | £-7,280 | £-7,290 | £-7,301 | £-36,396 |
| Profit After Tax | £-7,257 | £-7,269 | £-7,280 | £-7,290 | £-7,301 | £-36,396 |
| Change In Property Value | £6,300 | £10,815 | £13,627 | £14,445 | £12,759 | £57,946 |
| Net Return | £-957 | £3,546 | £6,347 | £7,155 | £5,459 | £21,550 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change