Semi Detached
SA14
3 beds
1 bath
Millfield Road, Llanelli SA14
Initial Investment
£78,097First YearProfit From Rental Income
£-34,350
↘ -44%After 5 Years
Change In Property Value
£31,776
↗ 20%After 5 Years
Return On Investment
-3%
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 | £6,848 | £6,859 | £6,870 | £6,881 | £6,892 | £34,350 |
| Profit Before Tax | £-6,848 | £-6,859 | £-6,870 | £-6,881 | £-6,892 | £-34,350 |
| Profit After Tax | £-6,848 | £-6,859 | £-6,870 | £-6,881 | £-6,892 | £-34,350 |
| Change In Property Value | £3,200 | £3,264 | £6,658 | £8,656 | £9,998 | £31,776 |
| Net Return | £-3,648 | £-3,595 | £-212 | £1,775 | £3,106 | £-2,574 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | 0% | 2% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change