Flat
SA14
2 beds
1 bath
Heol Daniel, Llanelli SA14
Initial Investment
£53,320First YearProfit From Rental Income
£13,461
↗ 25%After 5 Years
Change In Property Value
£21,648
↗ 20%After 5 Years
Return On Investment
66%
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 | £10,332 | £10,539 | £10,802 | £11,072 | £11,349 | £54,094 |
| Total Expenses | £7,358 | £7,424 | £7,494 | £7,565 | £7,635 | £37,476 |
| Profit Before Tax | £2,974 | £3,114 | £3,308 | £3,508 | £3,714 | £16,618 |
| Profit After Tax | £2,409 | £2,523 | £2,680 | £2,841 | £3,008 | £13,461 |
| Change In Property Value | £2,180 | £2,224 | £4,536 | £5,897 | £6,811 | £21,648 |
| Net Return | £4,589 | £4,746 | £7,216 | £8,738 | £9,819 | £35,109 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 9% | 14% | 16% | 18% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change