Terraced
SA15
3 beds
2 baths
Glenalla Road, Llanelli, Carmarthenshire SA15
Initial Investment
£139,150First YearProfit From Rental Income
£-46,049
↘ -33%After 5 Years
Change In Property Value
£74,502
↗ 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 | £9,187 | £9,200 | £9,210 | £9,220 | £9,231 | £46,049 |
| Profit Before Tax | £-9,187 | £-9,200 | £-9,210 | £-9,220 | £-9,231 | £-46,049 |
| Profit After Tax | £-9,187 | £-9,200 | £-9,210 | £-9,220 | £-9,231 | £-46,049 |
| Change In Property Value | £8,100 | £13,905 | £17,520 | £18,572 | £16,405 | £74,502 |
| Net Return | £-1,087 | £4,705 | £8,310 | £9,351 | £7,174 | £28,453 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| 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