Flat
SA15
2 beds
2 baths
Panteg, Llanelli SA15
Initial Investment
£78,100First YearProfit From Rental Income
£23,724
↗ 30%After 5 Years
Change In Property Value
£31,777
↗ 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 | £15,168 | £15,471 | £15,858 | £16,255 | £16,661 | £79,413 |
| Total Expenses | £9,865 | £9,941 | £10,023 | £10,106 | £10,190 | £50,125 |
| Profit Before Tax | £5,303 | £5,530 | £5,835 | £6,148 | £6,471 | £29,288 |
| Profit After Tax | £4,296 | £4,479 | £4,727 | £4,980 | £5,242 | £23,724 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,998 | £31,777 |
| Net Return | £7,496 | £7,743 | £11,385 | £13,636 | £15,240 | £55,500 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 10% | 10% | 15% | 17% | 20% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change