Flat
SA15
3 beds
1 bath
Ralph Terrace, Llanelli SA15
Initial Investment
£68,197First YearProfit From Rental Income
£19,702
↗ 29%After 5 Years
Change In Property Value
£27,803
↗ 20%After 5 Years
Return On Investment
70%
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 | £13,272 | £13,537 | £13,876 | £14,223 | £14,578 | £69,486 |
| Total Expenses | £8,882 | £8,954 | £9,031 | £9,109 | £9,188 | £45,163 |
| Profit Before Tax | £4,390 | £4,583 | £4,845 | £5,113 | £5,391 | £24,323 |
| Profit After Tax | £3,556 | £3,713 | £3,924 | £4,142 | £4,366 | £19,702 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £8,748 | £27,803 |
| Net Return | £6,356 | £6,568 | £9,751 | £11,716 | £13,114 | £47,505 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 9% | 10% | 14% | 17% | 19% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change