Flat
SA15
0 beds
0 baths
Rehoboth Road, Five Roads, Llanelli SA15
Initial Investment
£98,800First YearProfit From Rental Income
£-42,624
↘ -43%After 5 Years
Change In Property Value
£55,186
↗ 28%After 5 Years
Return On Investment
13%
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 | £8,435 | £8,485 | £8,526 | £8,568 | £8,610 | £42,624 |
| Profit Before Tax | £-8,435 | £-8,485 | £-8,526 | £-8,568 | £-8,610 | £-42,624 |
| Profit After Tax | £-8,435 | £-8,485 | £-8,526 | £-8,568 | £-8,610 | £-42,624 |
| Change In Property Value | £6,000 | £10,300 | £12,978 | £13,757 | £12,152 | £55,186 |
| Net Return | £-2,435 | £1,815 | £4,452 | £5,189 | £3,541 | £12,562 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -2% | 2% | 5% | 5% | 4% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change