Detached
SY23
2 beds
1 bath
Llangorwen, Clarach SY23
Initial Investment
£132,010First YearProfit From Rental Income
£-54,089
↘ -41%After 5 Years
Change In Property Value
£51,538
↗ 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 | £10,796 | £10,807 | £10,818 | £10,829 | £10,840 | £54,089 |
| Profit Before Tax | £-10,796 | £-10,807 | £-10,818 | £-10,829 | £-10,840 | £-54,089 |
| Profit After Tax | £-10,796 | £-10,807 | £-10,818 | £-10,829 | £-10,840 | £-54,089 |
| Change In Property Value | £5,190 | £5,294 | £10,799 | £14,039 | £16,215 | £51,538 |
| Net Return | £-5,606 | £-5,513 | £-19 | £3,210 | £5,376 | £-2,552 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| 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