Flat
SA17
6 beds
7 baths
Broadlay, Ferryside, Carmarthenshire SA17
Initial Investment
£883,049First YearProfit From Rental Income
£241,317
↗ 27%After 5 Years
Change In Property Value
£238,324
↗ 20%After 5 Years
Return On Investment
54%
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 | £117,000 | £119,340 | £122,324 | £125,382 | £128,516 | £612,561 |
| Total Expenses | £61,310 | £61,590 | £61,931 | £62,281 | £62,637 | £309,749 |
| Profit Before Tax | £55,690 | £57,750 | £60,392 | £63,101 | £65,879 | £302,812 |
| Profit After Tax | £44,682 | £46,196 | £48,138 | £50,129 | £52,171 | £241,317 |
| Change In Property Value | £24,000 | £24,480 | £49,939 | £64,921 | £74,984 | £238,324 |
| Net Return | £68,682 | £70,676 | £98,077 | £115,050 | £127,155 | £479,641 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 8% | 8% | 11% | 13% | 14% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change