Flat
SA19
6 beds
4 baths
Llangadog, Carmarthenshire SA19
Initial Investment
£535,549First YearProfit From Rental Income
£160,699
↗ 30%After 5 Years
Change In Property Value
£158,883
↗ 20%After 5 Years
Return On Investment
60%
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 | £78,000 | £79,560 | £81,549 | £83,588 | £85,677 | £408,374 |
| Total Expenses | £41,540 | £41,742 | £41,984 | £42,232 | £42,483 | £209,981 |
| Profit Before Tax | £36,460 | £37,818 | £39,565 | £41,356 | £43,194 | £198,393 |
| Profit After Tax | £29,533 | £30,633 | £32,048 | £33,498 | £34,987 | £160,699 |
| Change In Property Value | £16,000 | £16,320 | £33,293 | £43,281 | £49,989 | £158,883 |
| Net Return | £45,533 | £46,953 | £65,341 | £76,779 | £84,976 | £319,581 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 9% | 12% | 14% | 16% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change