Flat
SA15
3 beds
1 bath
Cedric Street, Llanelli SA15
Initial Investment
£69,400First YearProfit From Rental Income
£20,215
↗ 29%After 5 Years
Change In Property Value
£28,301
↗ 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 | £13,512 | £13,782 | £14,127 | £14,480 | £14,842 | £70,743 |
| Total Expenses | £9,005 | £9,078 | £9,155 | £9,235 | £9,313 | £45,786 |
| Profit Before Tax | £4,507 | £4,704 | £4,971 | £5,245 | £5,529 | £24,957 |
| Profit After Tax | £3,651 | £3,811 | £4,027 | £4,249 | £4,478 | £20,215 |
| Change In Property Value | £2,850 | £2,907 | £5,930 | £7,709 | £8,904 | £28,301 |
| Net Return | £6,501 | £6,718 | £9,957 | £11,958 | £13,382 | £48,516 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| 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