Flat
SA14
2 beds
1 bath
High Street, Upper Tumble, Llanelli SA14
Initial Investment
£56,200First YearProfit From Rental Income
£14,649
↗ 26%After 5 Years
Change In Property Value
£22,839
↗ 20%After 5 Years
Return On Investment
67%
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 | £10,896 | £11,114 | £11,392 | £11,677 | £11,968 | £57,047 |
| Total Expenses | £7,652 | £7,720 | £7,791 | £7,863 | £7,935 | £38,961 |
| Profit Before Tax | £3,244 | £3,394 | £3,601 | £3,813 | £4,034 | £18,086 |
| Profit After Tax | £2,627 | £2,749 | £2,917 | £3,089 | £3,267 | £14,649 |
| Change In Property Value | £2,300 | £2,346 | £4,786 | £6,222 | £7,186 | £22,839 |
| Net Return | £4,927 | £5,095 | £7,703 | £9,310 | £10,453 | £37,489 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 9% | 9% | 14% | 17% | 19% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change