Terraced
SA15
4 beds
1 bath
New Dock Road, Llanelli SA15
Initial Investment
£72,074First YearProfit From Rental Income
£-31,960
↘ -44%After 5 Years
Change In Property Value
£29,383
↗ 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 | £6,370 | £6,381 | £6,392 | £6,403 | £6,414 | £31,960 |
| Profit Before Tax | £-6,370 | £-6,381 | £-6,392 | £-6,403 | £-6,414 | £-31,960 |
| Profit After Tax | £-6,370 | £-6,381 | £-6,392 | £-6,403 | £-6,414 | £-31,960 |
| Change In Property Value | £2,959 | £3,018 | £6,157 | £8,004 | £9,245 | £29,383 |
| Net Return | £-3,411 | £-3,363 | £-235 | £1,601 | £2,831 | £-2,577 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| 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