Semi Detached
SA44
0 beds
0 baths
Pentrecourt Road, Llandysul, Carmarthenshire SA44
Initial Investment
£1,018,049First YearProfit From Rental Income
£-270,417
↘ -27%After 5 Years
Change In Property Value
£268,114
↗ 20%After 5 Years
Return On Investment
0%
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 | £54,061 | £54,073 | £54,083 | £54,094 | £54,105 | £270,417 |
| Profit Before Tax | £-54,061 | £-54,073 | £-54,083 | £-54,094 | £-54,105 | £-270,417 |
| Profit After Tax | £-54,061 | £-54,073 | £-54,083 | £-54,094 | £-54,105 | £-270,417 |
| Change In Property Value | £27,000 | £27,540 | £56,182 | £73,036 | £84,357 | £268,114 |
| Net Return | £-27,061 | £-26,533 | £2,098 | £18,942 | £30,252 | £-2,303 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change