Terraced
SA15
2 beds
1 bath
Marble Hall Road, Llanelli SA15
Initial Investment
£63,399First YearProfit From Rental Income
£-28,399
↘ -45%After 5 Years
Change In Property Value
£25,818
↗ 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 | £5,658 | £5,669 | £5,680 | £5,691 | £5,702 | £28,399 |
| Profit Before Tax | £-5,658 | £-5,669 | £-5,680 | £-5,691 | £-5,702 | £-28,399 |
| Profit After Tax | £-5,658 | £-5,669 | £-5,680 | £-5,691 | £-5,702 | £-28,399 |
| Change In Property Value | £2,600 | £2,652 | £5,410 | £7,033 | £8,123 | £25,818 |
| Net Return | £-3,058 | £-3,017 | £-270 | £1,342 | £2,422 | £-2,581 |
| 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