Flat
SA14
3 beds
1 bath
Llwynhendy Road, Llanelli, Carmarthenshire SA14
Initial Investment
£70,600First YearProfit From Rental Income
£20,684
↗ 29%After 5 Years
Change In Property Value
£28,797
↗ 20%After 5 Years
Return On Investment
70%
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 | £13,740 | £14,015 | £14,365 | £14,724 | £15,092 | £71,937 |
| Total Expenses | £9,127 | £9,200 | £9,278 | £9,358 | £9,438 | £46,401 |
| Profit Before Tax | £4,613 | £4,814 | £5,087 | £5,366 | £5,655 | £25,535 |
| Profit After Tax | £3,737 | £3,900 | £4,120 | £4,347 | £4,580 | £20,684 |
| Change In Property Value | £2,900 | £2,958 | £6,034 | £7,845 | £9,061 | £28,797 |
| Net Return | £6,637 | £6,858 | £10,155 | £12,191 | £13,641 | £49,481 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 9% | 10% | 14% | 17% | 19% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change