Terraced
SA10
3 beds
0 baths
Sidings Terrace, Skewen SA10
Initial Investment
£29,800First YearProfit From Rental Income
£-12,265
↘ -41%After 5 Years
Change In Property Value
£16,556
↗ 28%After 5 Years
Return On Investment
14%
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 | £2,431 | £2,443 | £2,453 | £2,464 | £2,474 | £12,265 |
| Profit Before Tax | £-2,431 | £-2,443 | £-2,453 | £-2,464 | £-2,474 | £-12,265 |
| Profit After Tax | £-2,431 | £-2,443 | £-2,453 | £-2,464 | £-2,474 | £-12,265 |
| Change In Property Value | £1,800 | £3,090 | £3,893 | £4,127 | £3,646 | £16,556 |
| Net Return | £-631 | £647 | £1,440 | £1,663 | £1,171 | £4,291 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change