Semi Detached
SA40
2 beds
1 bath
Cwrtnewydd, Llanybydder SA40
Initial Investment
£65,560First YearProfit From Rental Income
£-24,250
↘ -37%After 5 Years
Change In Property Value
£37,113
↗ 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 | £4,828 | £4,840 | £4,850 | £4,861 | £4,871 | £24,250 |
| Profit Before Tax | £-4,828 | £-4,840 | £-4,850 | £-4,861 | £-4,871 | £-24,250 |
| Profit After Tax | £-4,828 | £-4,840 | £-4,850 | £-4,861 | £-4,871 | £-24,250 |
| Change In Property Value | £4,035 | £6,927 | £8,728 | £9,251 | £8,172 | £37,113 |
| Net Return | £-793 | £2,087 | £3,877 | £4,391 | £3,301 | £12,863 |
| 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