Flat
SA18
2 beds
1 bath
Cwmamman Road, Garnant, Ammanford SA18
Initial Investment
£62,200First YearProfit From Rental Income
£17,175
↗ 28%After 5 Years
Change In Property Value
£25,322
↗ 20%After 5 Years
Return On Investment
68%
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 | £12,084 | £12,326 | £12,634 | £12,950 | £13,273 | £63,267 |
| Total Expenses | £8,267 | £8,337 | £8,411 | £8,486 | £8,561 | £42,063 |
| Profit Before Tax | £3,817 | £3,989 | £4,223 | £4,463 | £4,712 | £21,204 |
| Profit After Tax | £3,092 | £3,231 | £3,421 | £3,615 | £3,817 | £17,175 |
| Change In Property Value | £2,550 | £2,601 | £5,306 | £6,898 | £7,967 | £25,322 |
| Net Return | £5,642 | £5,832 | £8,727 | £10,513 | £11,784 | £42,497 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 9% | 9% | 14% | 17% | 19% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change