Flat
SA14
3 beds
1 bath
Dwyfor, Llanelli SA14
Initial Investment
£43,960First YearProfit From Rental Income
£-24,848
↘ -57%After 5 Years
Change In Property Value
£24,696
↗ 28%After 5 Years
Return On Investment
0%
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 | £4,880 | £4,930 | £4,971 | £5,012 | £5,055 | £24,848 |
| Profit Before Tax | £-4,880 | £-4,930 | £-4,971 | £-5,012 | £-5,055 | £-24,848 |
| Profit After Tax | £-4,880 | £-4,930 | £-4,971 | £-5,012 | £-5,055 | £-24,848 |
| Change In Property Value | £2,685 | £4,609 | £5,808 | £6,156 | £5,438 | £24,696 |
| Net Return | £-2,195 | £-320 | £837 | £1,144 | £383 | £-152 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -57% |
| Total Net Return (%) | -5% | -1% | 2% | 3% | 1% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change