Semi Detached
SA15
3 beds
1 bath
Waun Road, Llanelli SA15
Initial Investment
£58,600First YearProfit From Rental Income
£-21,917
↘ -37%After 5 Years
Change In Property Value
£33,112
↗ 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 | £4,361 | £4,374 | £4,384 | £4,394 | £4,405 | £21,917 |
| Profit Before Tax | £-4,361 | £-4,374 | £-4,384 | £-4,394 | £-4,405 | £-21,917 |
| Profit After Tax | £-4,361 | £-4,374 | £-4,384 | £-4,394 | £-4,405 | £-21,917 |
| Change In Property Value | £3,600 | £6,180 | £7,787 | £8,254 | £7,291 | £33,112 |
| Net Return | £-761 | £1,807 | £3,403 | £3,860 | £2,886 | £11,195 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -8% | -37% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 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