Flat
SA15
3 beds
1 bath
Lakefield Road, Llanelli, Carmarthenshire SA15
Initial Investment
£58,600First YearProfit From Rental Income
£11,190
↗ 19%After 5 Years
Change In Property Value
£23,832
↗ 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 | £10,200 | £10,404 | £10,664 | £10,931 | £11,204 | £53,403 |
| Total Expenses | £7,781 | £7,847 | £7,916 | £7,987 | £8,057 | £39,589 |
| Profit Before Tax | £2,419 | £2,557 | £2,748 | £2,944 | £3,147 | £13,814 |
| Profit After Tax | £1,959 | £2,071 | £2,226 | £2,384 | £2,549 | £11,190 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £7,498 | £23,832 |
| Net Return | £4,359 | £4,519 | £7,220 | £8,877 | £10,048 | £35,022 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change