Terraced
SA15
4 beds
2 baths
Goring Road, Llanelli SA15
Initial Investment
£159,545First YearProfit From Rental Income
£-50,874
↘ -32%After 5 Years
Change In Property Value
£82,778
↗ 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 | £10,152 | £10,165 | £10,175 | £10,186 | £10,196 | £50,874 |
| Profit Before Tax | £-10,152 | £-10,165 | £-10,175 | £-10,186 | £-10,196 | £-50,874 |
| Profit After Tax | £-10,152 | £-10,165 | £-10,175 | £-10,186 | £-10,196 | £-50,874 |
| Change In Property Value | £9,000 | £15,450 | £19,467 | £20,635 | £18,227 | £82,778 |
| Net Return | £-1,152 | £5,285 | £9,292 | £10,449 | £8,031 | £31,904 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| 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