Detached
SA62
4 beds
3 baths
St. Davids, Haverfordwest SA62
Initial Investment
£1,058,549First YearProfit From Rental Income
£-279,344
↘ -26%After 5 Years
Change In Property Value
£277,051
↗ 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 | £55,847 | £55,858 | £55,869 | £55,880 | £55,890 | £279,344 |
| Profit Before Tax | £-55,847 | £-55,858 | £-55,869 | £-55,880 | £-55,890 | £-279,344 |
| Profit After Tax | £-55,847 | £-55,858 | £-55,869 | £-55,880 | £-55,890 | £-279,344 |
| Change In Property Value | £27,900 | £28,458 | £58,054 | £75,471 | £87,169 | £277,051 |
| Net Return | £-27,947 | £-27,400 | £2,185 | £19,591 | £31,278 | £-2,292 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| 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