Detached
SA62
4 beds
3 baths
St. Davids, Haverfordwest SA62
Initial Investment
£1,058,549First YearProfit From Rental Income
£-227,033
↘ -21%After 5 Years
Change In Property Value
£384,925
↗ 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 | £45,384 | £45,397 | £45,407 | £45,417 | £45,428 | £227,033 |
| Profit Before Tax | £-45,384 | £-45,397 | £-45,407 | £-45,417 | £-45,428 | £-227,033 |
| Profit After Tax | £-45,384 | £-45,397 | £-45,407 | £-45,417 | £-45,428 | £-227,033 |
| Change In Property Value | £41,850 | £71,843 | £90,522 | £95,953 | £84,758 | £384,925 |
| Net Return | £-3,534 | £26,446 | £45,115 | £50,536 | £39,330 | £157,892 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | 0% | 2% | 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