Terraced
SA72
3 beds
1 bath
Picton Place, Pembroke Dock, Pembrokeshire SA72
Initial Investment
£88,074First YearProfit From Rental Income
£-31,562
↘ -36%After 5 Years
Change In Property Value
£49,654
↗ 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 | £6,290 | £6,302 | £6,313 | £6,323 | £6,334 | £31,562 |
| Profit Before Tax | £-6,290 | £-6,302 | £-6,313 | £-6,323 | £-6,334 | £-31,562 |
| Profit After Tax | £-6,290 | £-6,302 | £-6,313 | £-6,323 | £-6,334 | £-31,562 |
| Change In Property Value | £5,399 | £9,267 | £11,677 | £12,378 | £10,934 | £49,654 |
| Net Return | £-891 | £2,965 | £5,364 | £6,054 | £4,600 | £18,092 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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