Flat
SA15
3 beds
1 bath
Gilbert Crescent, Llanelli SA15
Initial Investment
£60,040First YearProfit From Rental Income
£16,295
↗ 27%After 5 Years
Change In Property Value
£24,428
↗ 20%After 5 Years
Return On Investment
68%
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 | £11,664 | £11,897 | £12,195 | £12,500 | £12,812 | £61,068 |
| Total Expenses | £8,046 | £8,116 | £8,188 | £8,263 | £8,337 | £40,950 |
| Profit Before Tax | £3,618 | £3,782 | £4,006 | £4,237 | £4,475 | £20,117 |
| Profit After Tax | £2,930 | £3,063 | £3,245 | £3,432 | £3,625 | £16,295 |
| Change In Property Value | £2,460 | £2,509 | £5,119 | £6,654 | £7,686 | £24,428 |
| Net Return | £5,390 | £5,572 | £8,364 | £10,086 | £11,311 | £40,723 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 9% | 9% | 14% | 17% | 19% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change