Flat
SA45
2 beds
2 baths
South John Street, New Quay SA45
Initial Investment
£159,515First YearProfit From Rental Income
£-69,946
↘ -44%After 5 Years
Change In Property Value
£59,571
↗ 20%After 5 Years
Return On Investment
-7%
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 | £13,901 | £13,947 | £13,989 | £14,033 | £14,076 | £69,946 |
| Profit Before Tax | £-13,901 | £-13,947 | £-13,989 | £-14,033 | £-14,076 | £-69,946 |
| Profit After Tax | £-13,901 | £-13,947 | £-13,989 | £-14,033 | £-14,076 | £-69,946 |
| Change In Property Value | £5,999 | £6,119 | £12,483 | £16,228 | £18,743 | £59,571 |
| Net Return | £-7,902 | £-7,828 | £-1,507 | £2,194 | £4,667 | £-10,375 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change