Semi Detached SA15 2 beds 2 baths

Lliedi Crescent, Llanelli SA15

SA15

Initial Investment

First Year

£56,197First Year

Profit From Rental Income

After 5 Years

£-21,112

↘ -38%After 5 Years

Change In Property Value

After 5 Years

£31,731

↗ 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	£4,200	£4,212	£4,223	£4,233	£4,244	£21,112
Profit Before Tax	£-4,200	£-4,212	£-4,223	£-4,233	£-4,244	£-21,112
Profit After Tax	£-4,200	£-4,212	£-4,223	£-4,233	£-4,244	£-21,112
Change In Property Value	£3,450	£5,922	£7,462	£7,910	£6,987	£31,731
Net Return	£-750	£1,710	£3,239	£3,677	£2,743	£10,619
Return From Rental Income (%)	-7%	-7%	-8%	-8%	-8%	-38%
Total Net Return (%)	-1%	3%	6%	7%	5%	19%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change