Terraced
SA62
4 beds
2 baths
St Ishmaels SA62
Initial Investment
£112,175First YearProfit From Rental Income
£-38,809
↘ -35%After 5 Years
Change In Property Value
£62,085
↗ 28%After 5 Years
Return On Investment
21%
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 | £7,739 | £7,752 | £7,762 | £7,773 | £7,783 | £38,809 |
| Profit Before Tax | £-7,739 | £-7,752 | £-7,762 | £-7,773 | £-7,783 | £-38,809 |
| Profit After Tax | £-7,739 | £-7,752 | £-7,762 | £-7,773 | £-7,783 | £-38,809 |
| Change In Property Value | £6,750 | £11,588 | £14,600 | £15,476 | £13,671 | £62,085 |
| Net Return | £-989 | £3,836 | £6,838 | £7,704 | £5,887 | £23,276 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change