Terraced
SA18
2 beds
1 bath
Cwmamman Road, Garnant, Ammanford SA18
Initial Investment
£62,200First YearProfit From Rental Income
£-27,904
↘ -45%After 5 Years
Change In Property Value
£25,322
↗ 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 | £5,559 | £5,570 | £5,581 | £5,592 | £5,602 | £27,904 |
| Profit Before Tax | £-5,559 | £-5,570 | £-5,581 | £-5,592 | £-5,602 | £-27,904 |
| Profit After Tax | £-5,559 | £-5,570 | £-5,581 | £-5,592 | £-5,602 | £-27,904 |
| Change In Property Value | £2,550 | £2,601 | £5,306 | £6,898 | £7,967 | £25,322 |
| Net Return | £-3,009 | £-2,969 | £-275 | £1,306 | £2,365 | £-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