Flat
SA19
5 beds
4 baths
Llanddeusant, Llangadog SA19
Initial Investment
£213,049First YearProfit From Rental Income
£63,470
↗ 30%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
65%
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 | £37,080 | £37,822 | £38,767 | £39,736 | £40,730 | £194,135 |
| Total Expenses | £22,794 | £22,965 | £23,150 | £23,339 | £23,528 | £115,777 |
| Profit Before Tax | £14,286 | £14,857 | £15,617 | £16,397 | £17,201 | £78,358 |
| Profit After Tax | £11,572 | £12,034 | £12,650 | £13,282 | £13,933 | £63,470 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £19,072 | £19,684 | £28,256 | £33,569 | £37,366 | £137,946 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 9% | 13% | 16% | 18% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change