Detached
SA62
2 beds
1 bath
St Annes Head, Dale, Haverfordwest SA62
Initial Investment
£142,550First YearProfit From Rental Income
£-57,164
↘ -40%After 5 Years
Change In Property Value
£54,616
↗ 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 | £11,411 | £11,422 | £11,433 | £11,444 | £11,454 | £57,164 |
| Profit Before Tax | £-11,411 | £-11,422 | £-11,433 | £-11,444 | £-11,454 | £-57,164 |
| Profit After Tax | £-11,411 | £-11,422 | £-11,433 | £-11,444 | £-11,454 | £-57,164 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £-5,911 | £-5,812 | £12 | £3,434 | £5,729 | £-2,548 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| 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