Flat
NP11
2 beds
1 bath
Woodland Terrace, Abercarn, Newport NP11
Initial Investment
£58,600First YearProfit From Rental Income
£15,678
↗ 27%After 5 Years
Change In Property Value
£23,832
↗ 20%After 5 Years
Return On Investment
67%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,376 | £11,604 | £11,894 | £12,191 | £12,496 | £59,560 |
| Total Expenses | £7,899 | £7,967 | £8,039 | £8,113 | £8,186 | £40,204 |
| Profit Before Tax | £3,477 | £3,636 | £3,854 | £4,078 | £4,310 | £19,356 |
| Profit After Tax | £2,817 | £2,945 | £3,122 | £3,303 | £3,491 | £15,678 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £7,498 | £23,832 |
| Net Return | £5,217 | £5,393 | £8,116 | £9,795 | £10,989 | £39,510 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 9% | 9% | 14% | 17% | 19% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change