Flat
SA15
2 beds
1 bath
High Street, Llanelli SA15
Initial Investment
£37,000First YearProfit From Rental Income
£7,795
↗ 21%After 5 Years
Change In Property Value
£14,895
↗ 20%After 5 Years
Return On Investment
61%
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 | £7,416 | £7,564 | £7,753 | £7,947 | £8,146 | £38,827 |
| Total Expenses | £5,717 | £5,778 | £5,840 | £5,903 | £5,966 | £29,204 |
| Profit Before Tax | £1,699 | £1,786 | £1,914 | £2,044 | £2,180 | £9,623 |
| Profit After Tax | £1,376 | £1,447 | £1,550 | £1,656 | £1,766 | £7,795 |
| Change In Property Value | £1,500 | £1,530 | £3,121 | £4,058 | £4,686 | £14,895 |
| Net Return | £2,876 | £2,977 | £4,671 | £5,713 | £6,452 | £22,690 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 8% | 8% | 13% | 15% | 17% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change