Terraced
SA71
1 bed
1 bath
The Parade, Pembroke, Pembrokeshire SA71
Initial Investment
£49,000First YearProfit From Rental Income
£-22,448
↘ -46%After 5 Years
Change In Property Value
£19,860
↗ 20%After 5 Years
Return On Investment
-5%
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 | £4,468 | £4,479 | £4,490 | £4,501 | £4,511 | £22,448 |
| Profit Before Tax | £-4,468 | £-4,479 | £-4,490 | £-4,501 | £-4,511 | £-22,448 |
| Profit After Tax | £-4,468 | £-4,479 | £-4,490 | £-4,501 | £-4,511 | £-22,448 |
| Change In Property Value | £2,000 | £2,040 | £4,162 | £5,410 | £6,249 | £19,860 |
| Net Return | £-2,468 | £-2,439 | £-328 | £909 | £1,737 | £-2,588 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -5% | -5% | -1% | 2% | 4% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change