Flat
SA10
2 beds
1 bath
Lle Crymlyn, Llandarcy, Neath SA10
Initial Investment
£83,100First YearProfit From Rental Income
£25,735
↗ 31%After 5 Years
Change In Property Value
£33,763
↗ 20%After 5 Years
Return On Investment
72%
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 | £16,116 | £16,438 | £16,849 | £17,271 | £17,702 | £84,376 |
| Total Expenses | £10,356 | £10,435 | £10,519 | £10,605 | £10,690 | £52,605 |
| Profit Before Tax | £5,760 | £6,004 | £6,331 | £6,666 | £7,012 | £31,772 |
| Profit After Tax | £4,665 | £4,863 | £5,128 | £5,399 | £5,680 | £25,735 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £10,623 | £33,763 |
| Net Return | £8,065 | £8,331 | £12,203 | £14,596 | £16,302 | £59,498 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change