Detached
SA44
2 beds
1 bath
Penrhiwllan, Llandysul SA44
Initial Investment
£103,615First YearProfit From Rental Income
£-44,071
↘ -43%After 5 Years
Change In Property Value
£41,508
↗ 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 | £8,792 | £8,804 | £8,814 | £8,825 | £8,836 | £44,071 |
| Profit Before Tax | £-8,792 | £-8,804 | £-8,814 | £-8,825 | £-8,836 | £-44,071 |
| Profit After Tax | £-8,792 | £-8,804 | £-8,814 | £-8,825 | £-8,836 | £-44,071 |
| Change In Property Value | £4,180 | £4,264 | £8,698 | £11,307 | £13,060 | £41,508 |
| Net Return | £-4,612 | £-4,540 | £-117 | £2,482 | £4,224 | £-2,563 |
| Return From Rental Income (%) | -8% | -8% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change