Flat
SA15
3 beds
1 bath
Heol Tregoning, Llanelli SA15
Initial Investment
£57,880First YearProfit From Rental Income
£15,369
↗ 27%After 5 Years
Change In Property Value
£23,534
↗ 20%After 5 Years
Return On Investment
67%
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 | £11,232 | £11,457 | £11,743 | £12,037 | £12,338 | £58,806 |
| Total Expenses | £7,825 | £7,893 | £7,965 | £8,038 | £8,111 | £39,831 |
| Profit Before Tax | £3,407 | £3,563 | £3,778 | £3,999 | £4,227 | £18,975 |
| Profit After Tax | £2,760 | £2,886 | £3,060 | £3,239 | £3,424 | £15,369 |
| Change In Property Value | £2,370 | £2,417 | £4,931 | £6,411 | £7,405 | £23,534 |
| Net Return | £5,130 | £5,304 | £7,992 | £9,650 | £10,828 | £38,904 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 9% | 9% | 14% | 17% | 19% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change