Semi Detached
SA15
3 beds
1 bath
206 Felinfoel Road, Llanelli, Dyfed SA15
Initial Investment
£16,360First YearProfit From Rental Income
£-7,760
↘ -47%After 5 Years
Change In Property Value
£8,830
↗ 28%After 5 Years
Return On Investment
7%
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 | £1,530 | £1,542 | £1,552 | £1,563 | £1,573 | £7,760 |
| Profit Before Tax | £-1,530 | £-1,542 | £-1,552 | £-1,563 | £-1,573 | £-7,760 |
| Profit After Tax | £-1,530 | £-1,542 | £-1,552 | £-1,563 | £-1,573 | £-7,760 |
| Change In Property Value | £960 | £1,648 | £2,076 | £2,201 | £1,944 | £8,830 |
| Net Return | £-570 | £106 | £524 | £638 | £371 | £1,069 |
| Return From Rental Income (%) | -9% | -9% | -9% | -10% | -10% | -47% |
| Total Net Return (%) | -3% | 1% | 3% | 4% | 2% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change