Terraced
SA15
3 beds
2 baths
Panteg, Llanelli SA15
Initial Investment
£75,600First YearProfit From Rental Income
£-33,359
↘ -44%After 5 Years
Change In Property Value
£30,783
↗ 20%After 5 Years
Return On Investment
-3%
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 | £6,650 | £6,661 | £6,672 | £6,683 | £6,693 | £33,359 |
| Profit Before Tax | £-6,650 | £-6,661 | £-6,672 | £-6,683 | £-6,693 | £-33,359 |
| Profit After Tax | £-6,650 | £-6,661 | £-6,672 | £-6,683 | £-6,693 | £-33,359 |
| Change In Property Value | £3,100 | £3,162 | £6,450 | £8,386 | £9,685 | £30,783 |
| Net Return | £-3,550 | £-3,499 | £-221 | £1,703 | £2,992 | £-2,575 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | 0% | 2% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change