Flat
SA15
3 beds
2 baths
Llanelli SA15
Initial Investment
£90,775First YearProfit From Rental Income
£28,729
↗ 32%After 5 Years
Change In Property Value
£36,742
↗ 20%After 5 Years
Return On Investment
72%
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 | £17,532 | £17,883 | £18,330 | £18,788 | £19,258 | £91,790 |
| Total Expenses | £11,093 | £11,174 | £11,262 | £11,351 | £11,441 | £56,322 |
| Profit Before Tax | £6,439 | £6,709 | £7,068 | £7,436 | £7,817 | £35,468 |
| Profit After Tax | £5,216 | £5,434 | £5,725 | £6,024 | £6,331 | £28,729 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £11,560 | £36,742 |
| Net Return | £8,916 | £9,208 | £13,424 | £16,032 | £17,891 | £65,471 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change