Detached
SA62
6 beds
4 baths
Milford Road, Johnston, Haverfordwest, Pembrokeshire SA62
Initial Investment
£306,761First YearProfit From Rental Income
£-101,788
↘ -33%After 5 Years
Change In Property Value
£99,292
↗ 20%After 5 Years
Return On Investment
-1%
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 | £20,336 | £20,347 | £20,358 | £20,369 | £20,379 | £101,788 |
| Profit Before Tax | £-20,336 | £-20,347 | £-20,358 | £-20,369 | £-20,379 | £-101,788 |
| Profit After Tax | £-20,336 | £-20,347 | £-20,358 | £-20,369 | £-20,379 | £-101,788 |
| Change In Property Value | £9,999 | £10,199 | £20,806 | £27,048 | £31,240 | £99,292 |
| Net Return | £-10,337 | £-10,148 | £448 | £6,679 | £10,861 | £-2,497 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 4% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change