Semi Detached
SA40
2 beds
1 bath
Cwrtnewydd, Llanybydder, Ceredigion SA40
Initial Investment
£67,720First YearProfit From Rental Income
£-30,185
↘ -45%After 5 Years
Change In Property Value
£27,606
↗ 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 | £6,015 | £6,026 | £6,037 | £6,048 | £6,059 | £30,185 |
| Profit Before Tax | £-6,015 | £-6,026 | £-6,037 | £-6,048 | £-6,059 | £-30,185 |
| Profit After Tax | £-6,015 | £-6,026 | £-6,037 | £-6,048 | £-6,059 | £-30,185 |
| Change In Property Value | £2,780 | £2,836 | £5,785 | £7,520 | £8,686 | £27,606 |
| Net Return | £-3,235 | £-3,191 | £-252 | £1,472 | £2,627 | £-2,579 |
| 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