Flat
SA15
2 beds
1 bath
New Road, Llanelli SA15
Initial Investment
£48,280First YearProfit From Rental Income
£-26,295
↘ -54%After 5 Years
Change In Property Value
£27,179
↗ 28%After 5 Years
Return On Investment
2%
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 | £5,169 | £5,219 | £5,260 | £5,302 | £5,345 | £26,295 |
| Profit Before Tax | £-5,169 | £-5,219 | £-5,260 | £-5,302 | £-5,345 | £-26,295 |
| Profit After Tax | £-5,169 | £-5,219 | £-5,260 | £-5,302 | £-5,345 | £-26,295 |
| Change In Property Value | £2,955 | £5,073 | £6,392 | £6,775 | £5,985 | £27,179 |
| Net Return | £-2,214 | £-146 | £1,131 | £1,473 | £640 | £884 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -54% |
| Total Net Return (%) | -5% | 0% | 2% | 3% | 1% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change