Semi Detached SA15 3 beds 2 baths

Maes Werdd, Llanelli, Carmarthenshire SA15

SA15

Initial Investment

First Year

£85,600First Year

Profit From Rental Income

After 5 Years

£-37,326

↘ -44%After 5 Years

Change In Property Value

After 5 Years

£34,756

↗ 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	£7,443	£7,455	£7,465	£7,476	£7,487	£37,326
Profit Before Tax	£-7,443	£-7,455	£-7,465	£-7,476	£-7,487	£-37,326
Profit After Tax	£-7,443	£-7,455	£-7,465	£-7,476	£-7,487	£-37,326
Change In Property Value	£3,500	£3,570	£7,283	£9,468	£10,935	£34,756
Net Return	£-3,943	£-3,885	£-183	£1,991	£3,448	£-2,571
Return From Rental Income (%)	-9%	-9%	-9%	-9%	-9%	-44%
Total Net Return (%)	-5%	-5%	0%	2%	4%	-3%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change