Terraced
SA15
3 beds
2 baths
Marble Hall Road, Llanelli SA15
Initial Investment
£65,776First YearProfit From Rental Income
£-24,322
↘ -37%After 5 Years
Change In Property Value
£37,237
↗ 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 | £4,842 | £4,855 | £4,865 | £4,875 | £4,886 | £24,322 |
| Profit Before Tax | £-4,842 | £-4,855 | £-4,865 | £-4,875 | £-4,886 | £-24,322 |
| Profit After Tax | £-4,842 | £-4,855 | £-4,865 | £-4,875 | £-4,886 | £-24,322 |
| Change In Property Value | £4,049 | £6,950 | £8,757 | £9,282 | £8,199 | £37,237 |
| Net Return | £-794 | £2,095 | £3,892 | £4,407 | £3,313 | £12,915 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| 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