Terraced
SA15
3 beds
1 bath
Gilbert Road, Llanelli SA15
Initial Investment
£61,000First YearProfit From Rental Income
£-27,408
↘ -45%After 5 Years
Change In Property Value
£24,825
↗ 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 | £5,459 | £5,471 | £5,482 | £5,493 | £5,503 | £27,408 |
| Profit Before Tax | £-5,459 | £-5,471 | £-5,482 | £-5,493 | £-5,503 | £-27,408 |
| Profit After Tax | £-5,459 | £-5,471 | £-5,482 | £-5,493 | £-5,503 | £-27,408 |
| Change In Property Value | £2,500 | £2,550 | £5,202 | £6,763 | £7,811 | £24,825 |
| Net Return | £-2,959 | £-2,921 | £-280 | £1,270 | £2,308 | £-2,582 |
| 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