Semi Detached
SA15
3 beds
0 baths
5 Maes Yr Haf, Llanelli SA15
Initial Investment
£68,197First YearProfit From Rental Income
£-30,382
↘ -45%After 5 Years
Change In Property Value
£27,803
↗ 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 | £6,054 | £6,066 | £6,077 | £6,088 | £6,098 | £30,382 |
| Profit Before Tax | £-6,054 | £-6,066 | £-6,077 | £-6,088 | £-6,098 | £-30,382 |
| Profit After Tax | £-6,054 | £-6,066 | £-6,077 | £-6,088 | £-6,098 | £-30,382 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £8,748 | £27,803 |
| Net Return | £-3,254 | £-3,210 | £-251 | £1,486 | £2,650 | £-2,579 |
| 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