Flat
SA10
3 beds
0 baths
Sidings Terrace, Skewen SA10
Initial Investment
£29,800First YearProfit From Rental Income
£-22,346
↘ -75%After 5 Years
Change In Property Value
£11,916
↗ 20%After 5 Years
Return On Investment
-35%
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 | £4,381 | £4,427 | £4,469 | £4,513 | £4,556 | £22,346 |
| Profit Before Tax | £-4,381 | £-4,427 | £-4,469 | £-4,513 | £-4,556 | £-22,346 |
| Profit After Tax | £-4,381 | £-4,427 | £-4,469 | £-4,513 | £-4,556 | £-22,346 |
| Change In Property Value | £1,200 | £1,224 | £2,497 | £3,246 | £3,749 | £11,916 |
| Net Return | £-3,181 | £-3,203 | £-1,973 | £-1,267 | £-807 | £-10,430 |
| Return From Rental Income (%) | -15% | -15% | -15% | -15% | -15% | -75% |
| Total Net Return (%) | -11% | -11% | -7% | -4% | -3% | -35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change