Terraced
SA15
3 beds
1 bath
Heol Tregoning, Llanelli SA15
Initial Investment
£57,880First YearProfit From Rental Income
£-26,118
↘ -45%After 5 Years
Change In Property Value
£23,534
↗ 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 | £5,201 | £5,213 | £5,224 | £5,235 | £5,245 | £26,118 |
| Profit Before Tax | £-5,201 | £-5,213 | £-5,224 | £-5,235 | £-5,245 | £-26,118 |
| Profit After Tax | £-5,201 | £-5,213 | £-5,224 | £-5,235 | £-5,245 | £-26,118 |
| Change In Property Value | £2,370 | £2,417 | £4,931 | £6,411 | £7,405 | £23,534 |
| Net Return | £-2,831 | £-2,796 | £-292 | £1,176 | £2,159 | £-2,584 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -5% | -5% | -1% | 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