Terraced
SA15
3 beds
1 bath
Raby Street, Llanelli SA15
Initial Investment
£57,880First YearProfit From Rental Income
£-21,676
↘ -37%After 5 Years
Change In Property Value
£32,698
↗ 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 | £4,313 | £4,325 | £4,335 | £4,346 | £4,357 | £21,676 |
| Profit Before Tax | £-4,313 | £-4,325 | £-4,335 | £-4,346 | £-4,357 | £-21,676 |
| Profit After Tax | £-4,313 | £-4,325 | £-4,335 | £-4,346 | £-4,357 | £-21,676 |
| Change In Property Value | £3,555 | £6,103 | £7,689 | £8,151 | £7,200 | £32,698 |
| Net Return | £-758 | £1,778 | £3,354 | £3,805 | £2,843 | £11,022 |
| Return From Rental Income (%) | -7% | -7% | -7% | -8% | -8% | -37% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 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