Flat
SA15
2 beds
1 bath
Pentre Doc Y Gogledd, Llanelli SA15
Initial Investment
£53,800First YearProfit From Rental Income
£3,611
↗ 7%After 5 Years
Change In Property Value
£21,846
↗ 20%After 5 Years
Return On Investment
47%
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 | £10,884 | £11,102 | £11,379 | £11,664 | £11,955 | £56,984 |
| Total Expenses | £10,242 | £10,374 | £10,504 | £10,638 | £10,769 | £52,526 |
| Profit Before Tax | £642 | £728 | £875 | £1,026 | £1,186 | £4,458 |
| Profit After Tax | £520 | £590 | £709 | £831 | £961 | £3,611 |
| Change In Property Value | £2,200 | £2,244 | £4,578 | £5,951 | £6,874 | £21,846 |
| Net Return | £2,720 | £2,834 | £5,287 | £6,782 | £7,834 | £25,457 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 15% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change