Semi Detached
SA14
3 beds
1 bath
64 Tirgof, Llangennech, Llanelli, Dyfed SA14
Initial Investment
£44,200First YearProfit From Rental Income
£-17,091
↘ -39%After 5 Years
Change In Property Value
£24,834
↗ 28%After 5 Years
Return On Investment
18%
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 | £3,396 | £3,408 | £3,419 | £3,429 | £3,440 | £17,091 |
| Profit Before Tax | £-3,396 | £-3,408 | £-3,419 | £-3,429 | £-3,440 | £-17,091 |
| Profit After Tax | £-3,396 | £-3,408 | £-3,419 | £-3,429 | £-3,440 | £-17,091 |
| Change In Property Value | £2,700 | £4,635 | £5,840 | £6,191 | £5,468 | £24,834 |
| Net Return | £-696 | £1,227 | £2,422 | £2,762 | £2,029 | £7,743 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 3% | 5% | 6% | 5% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change