Terraced
SA15
3 beds
1 bath
Pottery Street, Llanelli SA15
Initial Investment
£65,800First YearProfit From Rental Income
£-24,330
↘ -37%After 5 Years
Change In Property Value
£37,251
↗ 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 | £4,844 | £4,856 | £4,866 | £4,877 | £4,887 | £24,330 |
| Profit Before Tax | £-4,844 | £-4,856 | £-4,866 | £-4,877 | £-4,887 | £-24,330 |
| Profit After Tax | £-4,844 | £-4,856 | £-4,866 | £-4,877 | £-4,887 | £-24,330 |
| Change In Property Value | £4,050 | £6,953 | £8,760 | £9,286 | £8,202 | £37,251 |
| Net Return | £-794 | £2,096 | £3,894 | £4,409 | £3,315 | £12,920 |
| 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