Flat
SA15
3 beds
1 bath
Nightingale Court, Llanelli SA15
Initial Investment
£152,750First YearProfit From Rental Income
£52,849
↗ 35%After 5 Years
Change In Property Value
£57,595
↗ 20%After 5 Years
Return On Investment
72%
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 | £28,272 | £28,837 | £29,558 | £30,297 | £31,055 | £148,020 |
| Total Expenses | £16,333 | £16,435 | £16,551 | £16,668 | £16,787 | £82,774 |
| Profit Before Tax | £11,939 | £12,402 | £13,008 | £13,629 | £14,268 | £65,246 |
| Profit After Tax | £9,671 | £10,046 | £10,536 | £11,040 | £11,557 | £52,849 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £18,121 | £57,595 |
| Net Return | £15,471 | £15,962 | £22,605 | £26,729 | £29,678 | £110,444 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 10% | 10% | 15% | 17% | 19% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change