Terraced
SA15
3 beds
1 bath
Prendergast Street, Llanelli, Carmarthenshire SA15
Initial Investment
£83,100First YearProfit From Rental Income
£-29,961
↘ -36%After 5 Years
Change In Property Value
£46,908
↗ 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 | £5,970 | £5,982 | £5,993 | £6,003 | £6,014 | £29,961 |
| Profit Before Tax | £-5,970 | £-5,982 | £-5,993 | £-6,003 | £-6,014 | £-29,961 |
| Profit After Tax | £-5,970 | £-5,982 | £-5,993 | £-6,003 | £-6,014 | £-29,961 |
| Change In Property Value | £5,100 | £8,755 | £11,031 | £11,693 | £10,329 | £46,908 |
| Net Return | £-870 | £2,773 | £5,039 | £5,690 | £4,315 | £16,947 |
| 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