Terraced
SA15
4 beds
1 bath
New Dock Road, Llanelli SA15
Initial Investment
£74,100First YearProfit From Rental Income
£-27,065
↘ -37%After 5 Years
Change In Property Value
£41,942
↗ 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 | £5,391 | £5,403 | £5,413 | £5,424 | £5,434 | £27,065 |
| Profit Before Tax | £-5,391 | £-5,403 | £-5,413 | £-5,424 | £-5,434 | £-27,065 |
| Profit After Tax | £-5,391 | £-5,403 | £-5,413 | £-5,424 | £-5,434 | £-27,065 |
| Change In Property Value | £4,560 | £7,828 | £9,863 | £10,455 | £9,235 | £41,942 |
| Net Return | £-831 | £2,425 | £4,450 | £5,031 | £3,801 | £14,876 |
| 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