Terraced
SA15
3 beds
1 bath
Gilbert Crescent, Llanelli SA15
Initial Investment
£60,040First YearProfit From Rental Income
£-27,011
↘ -45%After 5 Years
Change In Property Value
£24,428
↗ 20%After 5 Years
Return On Investment
-4%
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 | £5,380 | £5,392 | £5,402 | £5,413 | £5,424 | £27,011 |
| Profit Before Tax | £-5,380 | £-5,392 | £-5,402 | £-5,413 | £-5,424 | £-27,011 |
| Profit After Tax | £-5,380 | £-5,392 | £-5,402 | £-5,413 | £-5,424 | £-27,011 |
| Change In Property Value | £2,460 | £2,509 | £5,119 | £6,654 | £7,686 | £24,428 |
| Net Return | £-2,920 | £-2,882 | £-283 | £1,241 | £2,262 | £-2,583 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -5% | -5% | 0% | 2% | 4% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change