Flat
SA15
2 beds
1 bath
Mansel Street, Llanelli SA15
Initial Investment
£53,800First YearProfit From Rental Income
£13,667
↗ 25%After 5 Years
Change In Property Value
£21,846
↗ 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 | £10,428 | £10,637 | £10,902 | £11,175 | £11,454 | £54,596 |
| Total Expenses | £7,407 | £7,474 | £7,543 | £7,615 | £7,685 | £37,724 |
| Profit Before Tax | £3,021 | £3,163 | £3,359 | £3,560 | £3,769 | £16,872 |
| Profit After Tax | £2,447 | £2,562 | £2,721 | £2,884 | £3,053 | £13,667 |
| Change In Property Value | £2,200 | £2,244 | £4,578 | £5,951 | £6,874 | £21,846 |
| Net Return | £4,647 | £4,806 | £7,299 | £8,835 | £9,927 | £35,513 |
| 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