Terraced
SA14
2 beds
1 bath
High Street, Tumble, Tumble, Carmarthenshire SA14
Initial Investment
£46,576First YearProfit From Rental Income
£-21,447
↘ -46%After 5 Years
Change In Property Value
£18,857
↗ 20%After 5 Years
Return On Investment
-6%
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 | £4,267 | £4,279 | £4,289 | £4,300 | £4,311 | £21,447 |
| Profit Before Tax | £-4,267 | £-4,279 | £-4,289 | £-4,300 | £-4,311 | £-21,447 |
| Profit After Tax | £-4,267 | £-4,279 | £-4,289 | £-4,300 | £-4,311 | £-21,447 |
| Change In Property Value | £1,899 | £1,937 | £3,951 | £5,137 | £5,933 | £18,857 |
| Net Return | £-2,368 | £-2,342 | £-338 | £837 | £1,622 | £-2,589 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -5% | -5% | -1% | 2% | 3% | -6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change