Flat
SA15
3 beds
1 bath
Glan Yr Afon, Llanelli SA15
Initial Investment
£65,800First YearProfit From Rental Income
£18,672
↗ 28%After 5 Years
Change In Property Value
£26,811
↗ 20%After 5 Years
Return On Investment
69%
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 | £12,792 | £13,048 | £13,374 | £13,708 | £14,051 | £66,973 |
| Total Expenses | £8,635 | £8,707 | £8,782 | £8,860 | £8,937 | £43,921 |
| Profit Before Tax | £4,157 | £4,341 | £4,592 | £4,849 | £5,114 | £23,052 |
| Profit After Tax | £3,367 | £3,516 | £3,719 | £3,927 | £4,143 | £18,672 |
| Change In Property Value | £2,700 | £2,754 | £5,618 | £7,304 | £8,436 | £26,811 |
| Net Return | £6,067 | £6,270 | £9,337 | £11,231 | £12,578 | £45,484 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 9% | 10% | 14% | 17% | 19% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change