Flat
SA15
2 beds
1 bath
New Road, Llanelli SA15
Initial Investment
£48,280First YearProfit From Rental Income
£-29,983
↘ -62%After 5 Years
Change In Property Value
£19,562
↗ 20%After 5 Years
Return On Investment
-22%
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 | £5,908 | £5,954 | £5,997 | £6,041 | £6,083 | £29,983 |
| Profit Before Tax | £-5,908 | £-5,954 | £-5,997 | £-6,041 | £-6,083 | £-29,983 |
| Profit After Tax | £-5,908 | £-5,954 | £-5,997 | £-6,041 | £-6,083 | £-29,983 |
| Change In Property Value | £1,970 | £2,009 | £4,099 | £5,329 | £6,155 | £19,562 |
| Net Return | £-3,938 | £-3,945 | £-1,898 | £-712 | £71 | £-10,421 |
| Return From Rental Income (%) | -12% | -12% | -12% | -13% | -13% | -62% |
| Total Net Return (%) | -8% | -8% | -4% | -1% | 0% | -22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change