Terraced
SA14
2 beds
1 bath
Bryngwyn Road, Llanelli SA14
Initial Investment
£61,000First YearProfit From Rental Income
£-22,722
↘ -37%After 5 Years
Change In Property Value
£34,492
↗ 28%After 5 Years
Return On Investment
19%
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 | £4,522 | £4,534 | £4,545 | £4,555 | £4,566 | £22,722 |
| Profit Before Tax | £-4,522 | £-4,534 | £-4,545 | £-4,555 | £-4,566 | £-22,722 |
| Profit After Tax | £-4,522 | £-4,534 | £-4,545 | £-4,555 | £-4,566 | £-22,722 |
| Change In Property Value | £3,750 | £6,438 | £8,111 | £8,598 | £7,595 | £34,492 |
| Net Return | £-772 | £1,903 | £3,567 | £4,043 | £3,029 | £11,770 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change