Detached
SA14
2 beds
2 baths
Penllwynrhodyn Road, Llwynhendy, Llanelli SA14
Initial Investment
£139,115First YearProfit From Rental Income
£-46,041
↘ -33%After 5 Years
Change In Property Value
£74,488
↗ 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 | £9,186 | £9,198 | £9,208 | £9,219 | £9,230 | £46,041 |
| Profit Before Tax | £-9,186 | £-9,198 | £-9,208 | £-9,219 | £-9,230 | £-46,041 |
| Profit After Tax | £-9,186 | £-9,198 | £-9,208 | £-9,219 | £-9,230 | £-46,041 |
| Change In Property Value | £8,099 | £13,902 | £17,517 | £18,568 | £16,402 | £74,488 |
| Net Return | £-1,087 | £4,704 | £8,309 | £9,349 | £7,172 | £28,447 |
| 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