Terraced
SA14
2 beds
1 bath
High Street, Tumble, Tumble, Carmarthenshire SA14
Initial Investment
£46,576First YearProfit From Rental Income
£-17,887
↘ -38%After 5 Years
Change In Property Value
£26,200
↗ 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 | £3,555 | £3,568 | £3,578 | £3,588 | £3,599 | £17,887 |
| Profit Before Tax | £-3,555 | £-3,568 | £-3,578 | £-3,588 | £-3,599 | £-17,887 |
| Profit After Tax | £-3,555 | £-3,568 | £-3,578 | £-3,588 | £-3,599 | £-17,887 |
| Change In Property Value | £2,849 | £4,890 | £6,161 | £6,531 | £5,769 | £26,200 |
| Net Return | £-707 | £1,322 | £2,584 | £2,943 | £2,170 | £8,312 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -2% | 3% | 6% | 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