Flat
SA15
2 beds
1 bath
Bryntirion, Llanelli SA15
Initial Investment
£58,599First YearProfit From Rental Income
£17,556
↗ 30%After 5 Years
Change In Property Value
£23,832
↗ 20%After 5 Years
Return On Investment
71%
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 | £11,868 | £12,105 | £12,408 | £12,718 | £13,036 | £62,136 |
| Total Expenses | £7,948 | £8,017 | £8,091 | £8,166 | £8,240 | £40,462 |
| Profit Before Tax | £3,920 | £4,088 | £4,317 | £4,553 | £4,796 | £21,674 |
| Profit After Tax | £3,175 | £3,311 | £3,497 | £3,688 | £3,885 | £17,556 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £7,498 | £23,832 |
| Net Return | £5,575 | £5,759 | £8,491 | £10,180 | £11,383 | £41,388 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 10% | 10% | 14% | 17% | 19% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change