Terraced
SA15
2 beds
1 bath
Felinfoel Road, Llanelli, Carmarthenshire SA15
Initial Investment
£53,800First YearProfit From Rental Income
£-20,309
↘ -38%After 5 Years
Change In Property Value
£30,353
↗ 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 | £4,039 | £4,052 | £4,062 | £4,072 | £4,083 | £20,309 |
| Profit Before Tax | £-4,039 | £-4,052 | £-4,062 | £-4,072 | £-4,083 | £-20,309 |
| Profit After Tax | £-4,039 | £-4,052 | £-4,062 | £-4,072 | £-4,083 | £-20,309 |
| Change In Property Value | £3,300 | £5,665 | £7,138 | £7,566 | £6,683 | £30,353 |
| Net Return | £-739 | £1,613 | £3,076 | £3,494 | £2,600 | £10,044 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 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