Terraced
SA15
3 beds
1 bath
Ralph Terrace, Llanelli SA15
Initial Investment
£68,197First YearProfit From Rental Income
£-25,134
↘ -37%After 5 Years
Change In Property Value
£38,629
↗ 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 | £5,004 | £5,017 | £5,027 | £5,038 | £5,048 | £25,134 |
| Profit Before Tax | £-5,004 | £-5,017 | £-5,027 | £-5,038 | £-5,048 | £-25,134 |
| Profit After Tax | £-5,004 | £-5,017 | £-5,027 | £-5,038 | £-5,048 | £-25,134 |
| Change In Property Value | £4,200 | £7,210 | £9,084 | £9,629 | £8,506 | £38,629 |
| Net Return | £-804 | £2,193 | £4,057 | £4,592 | £3,458 | £13,495 |
| 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