Flat
SA44
6 beds
6 baths
Saron, Llandysul SA44
Initial Investment
£968,549First YearProfit From Rental Income
£-218,782
↘ -23%After 5 Years
Change In Property Value
£357,332
↗ 28%After 5 Years
Return On Investment
14%
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 | £43,667 | £43,717 | £43,758 | £43,799 | £43,842 | £218,782 |
| Profit Before Tax | £-43,667 | £-43,717 | £-43,758 | £-43,799 | £-43,842 | £-218,782 |
| Profit After Tax | £-43,667 | £-43,717 | £-43,758 | £-43,799 | £-43,842 | £-218,782 |
| Change In Property Value | £38,850 | £66,693 | £84,033 | £89,075 | £78,682 | £357,332 |
| Net Return | £-4,817 | £22,976 | £40,275 | £45,275 | £34,840 | £138,550 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -23% |
| Total Net Return (%) | 0% | 2% | 4% | 5% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change