Terraced
SA72
1 bed
1 bath
High Street, Pembroke Dock SA72
Initial Investment
£70,600First YearProfit From Rental Income
£-31,375
↘ -44%After 5 Years
Change In Property Value
£28,797
↗ 20%After 5 Years
Return On Investment
-4%
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 | £6,253 | £6,264 | £6,275 | £6,286 | £6,297 | £31,375 |
| Profit Before Tax | £-6,253 | £-6,264 | £-6,275 | £-6,286 | £-6,297 | £-31,375 |
| Profit After Tax | £-6,253 | £-6,264 | £-6,275 | £-6,286 | £-6,297 | £-31,375 |
| Change In Property Value | £2,900 | £2,958 | £6,034 | £7,845 | £9,061 | £28,797 |
| Net Return | £-3,353 | £-3,306 | £-241 | £1,559 | £2,764 | £-2,578 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | 0% | 2% | 4% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change