Flat
SA10
2 beds
1 bath
Ffordd Coed Darcy, Llandarcy, Neath, Neath Port Talbot SA10
Initial Investment
£68,200First YearProfit From Rental Income
£21,899
↗ 32%After 5 Years
Change In Property Value
£27,804
↗ 20%After 5 Years
Return On Investment
73%
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 | £13,848 | £14,125 | £14,478 | £14,840 | £15,211 | £72,502 |
| Total Expenses | £8,939 | £9,013 | £9,091 | £9,171 | £9,251 | £45,466 |
| Profit Before Tax | £4,909 | £5,112 | £5,387 | £5,669 | £5,960 | £27,036 |
| Profit After Tax | £3,976 | £4,141 | £4,363 | £4,592 | £4,828 | £21,899 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £8,748 | £27,804 |
| Net Return | £6,776 | £6,997 | £10,190 | £12,166 | £13,576 | £49,704 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change