Terraced
SA15
3 beds
2 baths
Panteg, Llanelli SA15
Initial Investment
£75,600First YearProfit From Rental Income
£-27,548
↘ -36%After 5 Years
Change In Property Value
£42,769
↗ 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 | £5,487 | £5,500 | £5,510 | £5,520 | £5,531 | £27,548 |
| Profit Before Tax | £-5,487 | £-5,500 | £-5,510 | £-5,520 | £-5,531 | £-27,548 |
| Profit After Tax | £-5,487 | £-5,500 | £-5,510 | £-5,520 | £-5,531 | £-27,548 |
| Change In Property Value | £4,650 | £7,983 | £10,058 | £10,661 | £9,418 | £42,769 |
| Net Return | £-837 | £2,483 | £4,548 | £5,141 | £3,887 | £15,222 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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