Semi Detached
SA10
3 beds
2 baths
Crymlyn Road, Skewen, Neath SA10
Initial Investment
£145,610First YearProfit From Rental Income
£-58,057
↘ -40%After 5 Years
Change In Property Value
£55,510
↗ 20%After 5 Years
Return On Investment
-2%
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 | £11,589 | £11,601 | £11,611 | £11,622 | £11,633 | £58,057 |
| Profit Before Tax | £-11,589 | £-11,601 | £-11,611 | £-11,622 | £-11,633 | £-58,057 |
| Profit After Tax | £-11,589 | £-11,601 | £-11,611 | £-11,622 | £-11,633 | £-58,057 |
| Change In Property Value | £5,590 | £5,702 | £11,632 | £15,121 | £17,465 | £55,510 |
| Net Return | £-5,999 | £-5,899 | £20 | £3,499 | £5,832 | £-2,547 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change