Semi Detached SA15 2 beds 1 bath

Maengwynne, Llanelli, Carmarthenshire SA15

SA15

Initial Investment

First Year

£53,800First Year

Profit From Rental Income

After 5 Years

£-24,432

↘ -45%After 5 Years

Change In Property Value

After 5 Years

£21,846

↗ 20%After 5 Years

Return On Investment

-5%

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	£4,864	£4,876	£4,886	£4,897	£4,908	£24,432
Profit Before Tax	£-4,864	£-4,876	£-4,886	£-4,897	£-4,908	£-24,432
Profit After Tax	£-4,864	£-4,876	£-4,886	£-4,897	£-4,908	£-24,432
Change In Property Value	£2,200	£2,244	£4,578	£5,951	£6,874	£21,846
Net Return	£-2,664	£-2,632	£-309	£1,054	£1,965	£-2,586
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-45%
Total Net Return (%)	-5%	-5%	-1%	2%	4%	-5%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change