Terraced
SA71
2 beds
1 bath
Holyland Road, Pembroke, Pembrokeshire SA71
Initial Investment
£96,125First YearProfit From Rental Income
£-41,294
↘ -43%After 5 Years
Change In Property Value
£38,728
↗ 20%After 5 Years
Return On Investment
-3%
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 | £8,237 | £8,248 | £8,259 | £8,270 | £8,280 | £41,294 |
| Profit Before Tax | £-8,237 | £-8,248 | £-8,259 | £-8,270 | £-8,280 | £-41,294 |
| Profit After Tax | £-8,237 | £-8,248 | £-8,259 | £-8,270 | £-8,280 | £-41,294 |
| Change In Property Value | £3,900 | £3,978 | £8,115 | £10,550 | £12,185 | £38,728 |
| Net Return | £-4,337 | £-4,270 | £-144 | £2,280 | £3,904 | £-2,566 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -5% | -4% | 0% | 2% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change