Flat
SA10
3 beds
1 bath
Pen Yr Heol, Neath, Neath Port Talbot SA10
Initial Investment
£112,175First YearProfit From Rental Income
£6,913
↗ 6%After 5 Years
Change In Property Value
£44,686
↗ 20%After 5 Years
Return On Investment
46%
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 | £13,500 | £13,770 | £14,114 | £14,467 | £14,829 | £70,680 |
| Total Expenses | £12,277 | £12,350 | £12,427 | £12,506 | £12,585 | £62,146 |
| Profit Before Tax | £1,223 | £1,420 | £1,687 | £1,961 | £2,244 | £8,534 |
| Profit After Tax | £991 | £1,150 | £1,366 | £1,588 | £1,817 | £6,913 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £14,059 | £44,686 |
| Net Return | £5,491 | £5,740 | £10,730 | £13,761 | £15,877 | £51,599 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change