Flat
SA15
3 beds
2 baths
Glenalla Road, Llanelli, Carmarthenshire SA15
Initial Investment
£139,150First YearProfit From Rental Income
£45,849
↗ 33%After 5 Years
Change In Property Value
£53,623
↗ 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 | £25,596 | £26,108 | £26,761 | £27,430 | £28,115 | £134,010 |
| Total Expenses | £15,272 | £15,369 | £15,477 | £15,588 | £15,699 | £77,405 |
| Profit Before Tax | £10,324 | £10,739 | £11,283 | £11,842 | £12,416 | £56,604 |
| Profit After Tax | £8,363 | £8,698 | £9,140 | £9,592 | £10,057 | £45,849 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £13,763 | £14,206 | £20,376 | £24,199 | £26,928 | £99,472 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 10% | 10% | 15% | 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