Flat
SA15
2 beds
1 bath
New Road, Llanelli SA15
Initial Investment
£48,280First YearProfit From Rental Income
£12,904
↗ 27%After 5 Years
Change In Property Value
£19,562
↗ 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 | £9,744 | £9,939 | £10,187 | £10,442 | £10,703 | £51,015 |
| Total Expenses | £6,882 | £6,948 | £7,016 | £7,085 | £7,154 | £35,085 |
| Profit Before Tax | £2,862 | £2,991 | £3,172 | £3,357 | £3,549 | £15,931 |
| Profit After Tax | £2,318 | £2,423 | £2,569 | £2,719 | £2,875 | £12,904 |
| Change In Property Value | £1,970 | £2,009 | £4,099 | £5,329 | £6,155 | £19,562 |
| Net Return | £4,288 | £4,432 | £6,668 | £8,048 | £9,030 | £32,466 |
| 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