Flat
SA15
5 beds
2 baths
New Road, Llanelli, Carmarthenshire SA15
Initial Investment
£223,999First YearProfit From Rental Income
£69,986
↗ 31%After 5 Years
Change In Property Value
£77,455
↗ 20%After 5 Years
Return On Investment
66%
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 | £36,972 | £37,711 | £38,654 | £39,621 | £40,611 | £193,569 |
| Total Expenses | £21,170 | £21,290 | £21,428 | £21,568 | £21,710 | £107,166 |
| Profit Before Tax | £15,802 | £16,421 | £17,227 | £18,052 | £18,901 | £86,403 |
| Profit After Tax | £12,799 | £13,301 | £13,954 | £14,622 | £15,310 | £69,986 |
| Change In Property Value | £7,800 | £7,956 | £16,230 | £21,099 | £24,370 | £77,455 |
| Net Return | £20,599 | £21,257 | £30,184 | £35,722 | £39,680 | £147,442 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 9% | 9% | 13% | 16% | 18% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change