Semi Detached
SA40
2 beds
1 bath
Cwrtnewydd, Llanybydder SA40
Initial Investment
£65,560First YearProfit From Rental Income
£-29,292
↘ -45%After 5 Years
Change In Property Value
£26,712
↗ 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 | £5,836 | £5,848 | £5,859 | £5,869 | £5,880 | £29,292 |
| Profit Before Tax | £-5,836 | £-5,848 | £-5,859 | £-5,869 | £-5,880 | £-29,292 |
| Profit After Tax | £-5,836 | £-5,848 | £-5,859 | £-5,869 | £-5,880 | £-29,292 |
| Change In Property Value | £2,690 | £2,744 | £5,597 | £7,277 | £8,404 | £26,712 |
| Net Return | £-3,146 | £-3,104 | £-261 | £1,407 | £2,524 | £-2,580 |
| 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