Flat
SA20
2 beds
1 bath
Pannau Street, Rhandirmwyn, Llandovery, Carmarthenshire. SA20
Initial Investment
£93,450First YearProfit From Rental Income
£31,727
↗ 34%After 5 Years
Change In Property Value
£37,735
↗ 20%After 5 Years
Return On Investment
74%
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 | £18,528 | £18,899 | £19,371 | £19,855 | £20,352 | £97,005 |
| Total Expenses | £11,391 | £11,474 | £11,564 | £11,657 | £11,749 | £57,835 |
| Profit Before Tax | £7,137 | £7,424 | £7,807 | £8,199 | £8,603 | £39,170 |
| Profit After Tax | £5,781 | £6,014 | £6,323 | £6,641 | £6,968 | £31,727 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £11,872 | £37,735 |
| Net Return | £9,581 | £9,890 | £14,230 | £16,920 | £18,841 | £69,462 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 10% | 11% | 15% | 18% | 20% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change