Flat
SA11
2 beds
1 bath
Llantwit Road, Neath SA11
Initial Investment
£46,600First YearProfit From Rental Income
£10,627
↗ 23%After 5 Years
Change In Property Value
£18,867
↗ 20%After 5 Years
Return On Investment
63%
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 | £9,000 | £9,180 | £9,409 | £9,645 | £9,886 | £47,120 |
| Total Expenses | £6,669 | £6,733 | £6,799 | £6,866 | £6,933 | £34,001 |
| Profit Before Tax | £2,331 | £2,447 | £2,610 | £2,778 | £2,953 | £13,119 |
| Profit After Tax | £1,888 | £1,982 | £2,114 | £2,250 | £2,392 | £10,627 |
| Change In Property Value | £1,900 | £1,938 | £3,954 | £5,140 | £5,936 | £18,867 |
| Net Return | £3,788 | £3,920 | £6,068 | £7,390 | £8,328 | £29,494 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 8% | 8% | 13% | 16% | 18% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change