Semi Detached
SA44
0 beds
0 baths
Pentrecourt Road, Llandysul, Carmarthenshire SA44
Initial Investment
£1,018,049First YearProfit From Rental Income
£-219,794
↘ -22%After 5 Years
Change In Property Value
£372,508
↗ 28%After 5 Years
Return On Investment
15%
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 | £43,936 | £43,949 | £43,959 | £43,969 | £43,980 | £219,794 |
| Profit Before Tax | £-43,936 | £-43,949 | £-43,959 | £-43,969 | £-43,980 | £-219,794 |
| Profit After Tax | £-43,936 | £-43,949 | £-43,959 | £-43,969 | £-43,980 | £-219,794 |
| Change In Property Value | £40,500 | £69,525 | £87,602 | £92,858 | £82,024 | £372,508 |
| Net Return | £-3,436 | £25,576 | £43,643 | £48,888 | £38,044 | £152,715 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 0% | 3% | 4% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change