Semi Detached
SA14
2 beds
1 bath
Maescanner Road, Llanelli SA14
Initial Investment
£62,200First YearProfit From Rental Income
£-23,124
↘ -37%After 5 Years
Change In Property Value
£35,181
↗ 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 | £4,602 | £4,615 | £4,625 | £4,636 | £4,646 | £23,124 |
| Profit Before Tax | £-4,602 | £-4,615 | £-4,625 | £-4,636 | £-4,646 | £-23,124 |
| Profit After Tax | £-4,602 | £-4,615 | £-4,625 | £-4,636 | £-4,646 | £-23,124 |
| Change In Property Value | £3,825 | £6,566 | £8,273 | £8,770 | £7,747 | £35,181 |
| Net Return | £-777 | £1,951 | £3,648 | £4,134 | £3,101 | £12,057 |
| 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