Terraced
SA14
2 beds
1 bath
High Street, Upper Tumble, Llanelli SA14
Initial Investment
£56,200First YearProfit From Rental Income
£-21,113
↘ -38%After 5 Years
Change In Property Value
£31,732
↗ 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 | £4,200 | £4,213 | £4,223 | £4,233 | £4,244 | £21,113 |
| Profit Before Tax | £-4,200 | £-4,213 | £-4,223 | £-4,233 | £-4,244 | £-21,113 |
| Profit After Tax | £-4,200 | £-4,213 | £-4,223 | £-4,233 | £-4,244 | £-21,113 |
| Change In Property Value | £3,450 | £5,923 | £7,462 | £7,910 | £6,987 | £31,732 |
| Net Return | £-750 | £1,710 | £3,239 | £3,677 | £2,743 | £10,619 |
| Return From Rental Income (%) | -7% | -7% | -8% | -8% | -8% | -38% |
| 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