Detached
SA45
3 beds
3 baths
New Road, New Quay SA45
Initial Investment
£169,750First YearProfit From Rental Income
£-53,288
↘ -31%After 5 Years
Change In Property Value
£86,919
↗ 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 | £10,635 | £10,648 | £10,658 | £10,668 | £10,679 | £53,288 |
| Profit Before Tax | £-10,635 | £-10,648 | £-10,658 | £-10,668 | £-10,679 | £-53,288 |
| Profit After Tax | £-10,635 | £-10,648 | £-10,658 | £-10,668 | £-10,679 | £-53,288 |
| Change In Property Value | £9,450 | £16,223 | £20,440 | £21,667 | £19,139 | £86,919 |
| Net Return | £-1,185 | £5,575 | £9,782 | £10,998 | £8,460 | £33,631 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 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