Semi Detached
SA10
3 beds
2 baths
Crymlyn Road, Skewen, Neath SA10
Initial Investment
£145,610First YearProfit From Rental Income
£-47,577
↘ -33%After 5 Years
Change In Property Value
£77,123
↗ 28%After 5 Years
Return On Investment
20%
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 | £9,493 | £9,505 | £9,516 | £9,526 | £9,537 | £47,577 |
| Profit Before Tax | £-9,493 | £-9,505 | £-9,516 | £-9,526 | £-9,537 | £-47,577 |
| Profit After Tax | £-9,493 | £-9,505 | £-9,516 | £-9,526 | £-9,537 | £-47,577 |
| Change In Property Value | £8,385 | £14,394 | £18,137 | £19,225 | £16,982 | £77,123 |
| Net Return | £-1,108 | £4,889 | £8,621 | £9,699 | £7,445 | £29,546 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change