Semi Detached
SA15
2 beds
1 bath
Clos Y Doc, Llanelli SA15
Initial Investment
£88,097First YearProfit From Rental Income
£-38,317
↘ -43%After 5 Years
Change In Property Value
£35,748
↗ 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 | £7,641 | £7,653 | £7,664 | £7,675 | £7,685 | £38,317 |
| Profit Before Tax | £-7,641 | £-7,653 | £-7,664 | £-7,675 | £-7,685 | £-38,317 |
| Profit After Tax | £-7,641 | £-7,653 | £-7,664 | £-7,675 | £-7,685 | £-38,317 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,247 | £35,748 |
| Net Return | £-4,041 | £-3,981 | £-173 | £2,063 | £3,562 | £-2,570 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| 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