Semi Detached
SA18
2 beds
1 bath
Station Road, Glanamman, Ammanford SA18
Initial Investment
£44,200First YearProfit From Rental Income
£-20,465
↘ -46%After 5 Years
Change In Property Value
£17,874
↗ 20%After 5 Years
Return On Investment
-6%
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 | £4,071 | £4,082 | £4,093 | £4,104 | £4,115 | £20,465 |
| Profit Before Tax | £-4,071 | £-4,082 | £-4,093 | £-4,104 | £-4,115 | £-20,465 |
| Profit After Tax | £-4,071 | £-4,082 | £-4,093 | £-4,104 | £-4,115 | £-20,465 |
| Change In Property Value | £1,800 | £1,836 | £3,745 | £4,869 | £5,624 | £17,874 |
| Net Return | £-2,271 | £-2,246 | £-348 | £765 | £1,509 | £-2,590 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -5% | -5% | -1% | 2% | 3% | -6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change