Detached
SA17
6 beds
7 baths
Broadlay, Ferryside, Carmarthenshire SA17
Initial Investment
£883,049First YearProfit From Rental Income
£-240,661
↘ -27%After 5 Years
Change In Property Value
£238,324
↗ 20%After 5 Years
Return On Investment
0%
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 | £48,110 | £48,122 | £48,132 | £48,143 | £48,154 | £240,661 |
| Profit Before Tax | £-48,110 | £-48,122 | £-48,132 | £-48,143 | £-48,154 | £-240,661 |
| Profit After Tax | £-48,110 | £-48,122 | £-48,132 | £-48,143 | £-48,154 | £-240,661 |
| Change In Property Value | £24,000 | £24,480 | £49,939 | £64,921 | £74,984 | £238,324 |
| Net Return | £-24,110 | £-23,642 | £1,807 | £16,778 | £26,830 | £-2,337 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change