Terraced
SA15
3 beds
1 bath
Annesley Street, Llanelli, Carmarthenshire SA15
Initial Investment
£46,600First YearProfit From Rental Income
£-17,895
↘ -38%After 5 Years
Change In Property Value
£26,214
↗ 28%After 5 Years
Return On Investment
18%
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 | £3,557 | £3,569 | £3,579 | £3,590 | £3,600 | £17,895 |
| Profit Before Tax | £-3,557 | £-3,569 | £-3,579 | £-3,590 | £-3,600 | £-17,895 |
| Profit After Tax | £-3,557 | £-3,569 | £-3,579 | £-3,590 | £-3,600 | £-17,895 |
| Change In Property Value | £2,850 | £4,893 | £6,165 | £6,534 | £5,772 | £26,214 |
| Net Return | £-707 | £1,323 | £2,585 | £2,945 | £2,172 | £8,318 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -2% | 3% | 6% | 6% | 5% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change