Flat
NP15
6 beds
2 baths
Llangeview, Usk NP15
Initial Investment
£382,299First YearProfit From Rental Income
£118,409
↗ 31%After 5 Years
Change In Property Value
£119,162
↗ 20%After 5 Years
Return On Investment
62%
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 | £58,500 | £59,670 | £61,162 | £62,691 | £64,258 | £306,281 |
| Total Expenses | £31,655 | £31,818 | £32,010 | £32,207 | £32,406 | £160,096 |
| Profit Before Tax | £26,845 | £27,852 | £29,152 | £30,484 | £31,852 | £146,184 |
| Profit After Tax | £21,744 | £22,560 | £23,613 | £24,692 | £25,800 | £118,409 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £37,492 | £119,162 |
| Net Return | £33,744 | £34,800 | £48,582 | £57,152 | £63,292 | £237,571 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 9% | 9% | 13% | 15% | 17% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change