Flat
SA32
5 beds
4 baths
Golden Grove, Carmarthen SA32
Initial Investment
£491,774First YearProfit From Rental Income
£-158,233
↘ -32%After 5 Years
Change In Property Value
£147,959
↗ 20%After 5 Years
Return On Investment
-2%
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 | £31,558 | £31,604 | £31,647 | £31,691 | £31,733 | £158,233 |
| Profit Before Tax | £-31,558 | £-31,604 | £-31,647 | £-31,691 | £-31,733 | £-158,233 |
| Profit After Tax | £-31,558 | £-31,604 | £-31,647 | £-31,691 | £-31,733 | £-158,233 |
| Change In Property Value | £14,900 | £15,198 | £31,004 | £40,305 | £46,552 | £147,959 |
| Net Return | £-16,658 | £-16,406 | £-643 | £8,614 | £14,819 | £-10,273 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change