Flat
SA15
2 beds
1 bath
Marble Hall Road, Llanelli SA15
Initial Investment
£63,399First YearProfit From Rental Income
£17,690
↗ 28%After 5 Years
Change In Property Value
£25,818
↗ 20%After 5 Years
Return On Investment
69%
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 | £12,324 | £12,570 | £12,885 | £13,207 | £13,537 | £64,523 |
| Total Expenses | £8,390 | £8,461 | £8,535 | £8,611 | £8,687 | £42,684 |
| Profit Before Tax | £3,934 | £4,110 | £4,350 | £4,596 | £4,850 | £21,839 |
| Profit After Tax | £3,186 | £3,329 | £3,523 | £3,722 | £3,929 | £17,690 |
| Change In Property Value | £2,600 | £2,652 | £5,410 | £7,033 | £8,123 | £25,818 |
| Net Return | £5,786 | £5,981 | £8,933 | £10,756 | £12,052 | £43,508 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 9% | 9% | 14% | 17% | 19% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change