Terraced
SA14
4 beds
1 bath
Llandafen Road, Llanelli SA14
Initial Investment
£80,600First YearProfit From Rental Income
£-29,157
↘ -36%After 5 Years
Change In Property Value
£45,529
↗ 28%After 5 Years
Return On Investment
20%
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 | £5,809 | £5,821 | £5,832 | £5,842 | £5,853 | £29,157 |
| Profit Before Tax | £-5,809 | £-5,821 | £-5,832 | £-5,842 | £-5,853 | £-29,157 |
| Profit After Tax | £-5,809 | £-5,821 | £-5,832 | £-5,842 | £-5,853 | £-29,157 |
| Change In Property Value | £4,950 | £8,498 | £10,707 | £11,349 | £10,025 | £45,529 |
| Net Return | £-859 | £2,676 | £4,875 | £5,507 | £4,172 | £16,372 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change