Detached
SA70
3 beds
1 bath
Manorbier, Tenby, Pembrokeshire SA70
Initial Investment
£149,350First YearProfit From Rental Income
£-59,148
↘ -40%After 5 Years
Change In Property Value
£56,602
↗ 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 | £11,807 | £11,819 | £11,830 | £11,841 | £11,851 | £59,148 |
| Profit Before Tax | £-11,807 | £-11,819 | £-11,830 | £-11,841 | £-11,851 | £-59,148 |
| Profit After Tax | £-11,807 | £-11,819 | £-11,830 | £-11,841 | £-11,851 | £-59,148 |
| Change In Property Value | £5,700 | £5,814 | £11,861 | £15,419 | £17,809 | £56,602 |
| Net Return | £-6,107 | £-6,005 | £31 | £3,578 | £5,957 | £-2,546 |
| 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