Flat
SA15
4 beds
1 bath
New Dock Road, Llanelli SA15
Initial Investment
£72,074First YearProfit From Rental Income
£21,309
↗ 30%After 5 Years
Change In Property Value
£29,383
↗ 20%After 5 Years
Return On Investment
70%
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 | £14,028 | £14,309 | £14,666 | £15,033 | £15,409 | £73,445 |
| Total Expenses | £9,273 | £9,347 | £9,426 | £9,506 | £9,586 | £47,137 |
| Profit Before Tax | £4,755 | £4,962 | £5,241 | £5,527 | £5,822 | £26,307 |
| Profit After Tax | £3,852 | £4,019 | £4,245 | £4,477 | £4,716 | £21,309 |
| Change In Property Value | £2,959 | £3,018 | £6,157 | £8,004 | £9,245 | £29,383 |
| Net Return | £6,811 | £7,037 | £10,402 | £12,481 | £13,961 | £50,692 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 10% | 14% | 17% | 19% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change