Flat
SA19
5 beds
2 baths
Ffairfach, Near Llandeilo, Carmarthenshire SA19
Initial Investment
£1,153,048First YearProfit From Rental Income
£254,913
↗ 22%After 5 Years
Change In Property Value
£297,905
↗ 20%After 5 Years
Return On Investment
48%
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 | £148,332 | £151,299 | £155,081 | £158,958 | £162,932 | £776,602 |
| Total Expenses | £89,680 | £90,329 | £91,037 | £91,761 | £92,485 | £455,291 |
| Profit Before Tax | £58,652 | £60,970 | £64,044 | £67,197 | £70,447 | £321,311 |
| Profit After Tax | £46,859 | £48,563 | £50,823 | £53,140 | £55,528 | £254,913 |
| Change In Property Value | £30,000 | £30,600 | £62,424 | £81,151 | £93,730 | £297,905 |
| Net Return | £76,859 | £79,163 | £113,247 | £134,291 | £149,258 | £552,818 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 7% | 7% | 10% | 12% | 13% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change