Flat
SA14
3 beds
0 baths
Carmel, Llanelli SA14
Initial Investment
£325,674First YearProfit From Rental Income
£89,700
↗ 28%After 5 Years
Change In Property Value
£104,267
↗ 20%After 5 Years
Return On Investment
60%
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 | £51,912 | £52,950 | £54,274 | £55,631 | £57,022 | £271,789 |
| Total Expenses | £31,713 | £31,947 | £32,202 | £32,463 | £32,723 | £161,047 |
| Profit Before Tax | £20,199 | £21,003 | £22,072 | £23,168 | £24,299 | £110,741 |
| Profit After Tax | £16,362 | £17,012 | £17,878 | £18,766 | £19,682 | £89,700 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £32,805 | £104,267 |
| Net Return | £26,862 | £27,722 | £39,727 | £47,169 | £52,487 | £193,967 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 8% | 9% | 12% | 14% | 16% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change