Terraced
SA15
3 beds
1 bath
Lakefield Road, Llanelli, Carmarthenshire SA15
Initial Investment
£58,600First YearProfit From Rental Income
£-26,416
↘ -45%After 5 Years
Change In Property Value
£23,832
↗ 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 | £5,261 | £5,273 | £5,283 | £5,294 | £5,305 | £26,416 |
| Profit Before Tax | £-5,261 | £-5,273 | £-5,283 | £-5,294 | £-5,305 | £-26,416 |
| Profit After Tax | £-5,261 | £-5,273 | £-5,283 | £-5,294 | £-5,305 | £-26,416 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £7,498 | £23,832 |
| Net Return | £-2,861 | £-2,825 | £-289 | £1,198 | £2,194 | £-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