Terraced
SA14
3 beds
1 bath
Llwynhendy Road, Llanelli, Carmarthenshire SA14
Initial Investment
£70,600First YearProfit From Rental Income
£-25,939
↘ -37%After 5 Years
Change In Property Value
£40,010
↗ 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 | £5,165 | £5,178 | £5,188 | £5,199 | £5,209 | £25,939 |
| Profit Before Tax | £-5,165 | £-5,178 | £-5,188 | £-5,199 | £-5,209 | £-25,939 |
| Profit After Tax | £-5,165 | £-5,178 | £-5,188 | £-5,199 | £-5,209 | £-25,939 |
| Change In Property Value | £4,350 | £7,468 | £9,409 | £9,974 | £8,810 | £40,010 |
| Net Return | £-815 | £2,290 | £4,221 | £4,775 | £3,601 | £14,071 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| 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