Terraced
SA15
5 beds
2 baths
New Road, Llanelli, Carmarthenshire SA15
Initial Investment
£223,999First YearProfit From Rental Income
£-65,354
↘ -29%After 5 Years
Change In Property Value
£107,614
↗ 28%After 5 Years
Return On Investment
19%
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 | £13,048 | £13,061 | £13,071 | £13,081 | £13,092 | £65,354 |
| Profit Before Tax | £-13,048 | £-13,061 | £-13,071 | £-13,081 | £-13,092 | £-65,354 |
| Profit After Tax | £-13,048 | £-13,061 | £-13,071 | £-13,081 | £-13,092 | £-65,354 |
| Change In Property Value | £11,700 | £20,085 | £25,307 | £26,826 | £23,696 | £107,614 |
| Net Return | £-1,348 | £7,024 | £12,236 | £13,744 | £10,604 | £42,260 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 5% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change