Flat
NP4
3 beds
1 bath
Snatchwood Road, Abersychan NP4
Wales, Wales · NP4
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£6,840
↗ 13%After 5 Years
Change In Property Value
£44,035
↗ 25%After 5 Years
Return On Investment
95%
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 | £10,081 | £10,149 | £10,221 | £10,295 | £10,368 | £51,115 |
| Profit Before Tax | £1,295 | £1,454 | £1,672 | £1,896 | £2,128 | £8,445 |
| Profit After Tax | £1,049 | £1,178 | £1,354 | £1,536 | £1,723 | £6,840 |
| Change In Property Value | £5,250 | £5,408 | £9,283 | £11,696 | £12,398 | £44,035 |
| Net Return | £6,299 | £6,585 | £10,637 | £13,232 | £14,122 | £50,875 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 20% | 25% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change