Flat NP7 2 beds 2 baths

Llanelly Church Road, Gilwern, Abergavenny NP7

Wales, Wales · NP7

Initial Investment

First Year

£61,365First Year

Profit From Rental Income

After 5 Years

£5,137

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£50,074

↗ 25%After 5 Years

Return On Investment

90%

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	£11,940	£12,179	£12,483	£12,795	£13,115	£62,513
Total Expenses	£11,089	£11,159	£11,233	£11,308	£11,382	£56,171
Profit Before Tax	£851	£1,020	£1,251	£1,488	£1,733	£6,341
Profit After Tax	£689	£826	£1,013	£1,205	£1,404	£5,137
Change In Property Value	£5,970	£6,149	£10,556	£13,301	£14,099	£50,074
Net Return	£6,659	£6,975	£11,569	£14,506	£15,502	£55,211
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	19%	24%	25%	90%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change