Flat
SA20
3 beds
1 bath
Cynghordy, Llandovery, Carmarthenshire. SA20
Initial Investment
£85,600First YearProfit From Rental Income
£26,718
↗ 31%After 5 Years
Change In Property Value
£34,756
↗ 20%After 5 Years
Return On Investment
72%
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 | £16,584 | £16,916 | £17,339 | £17,772 | £18,216 | £86,827 |
| Total Expenses | £10,602 | £10,681 | £10,766 | £10,853 | £10,940 | £53,842 |
| Profit Before Tax | £5,982 | £6,235 | £6,573 | £6,919 | £7,276 | £32,985 |
| Profit After Tax | £4,846 | £5,050 | £5,324 | £5,604 | £5,894 | £26,718 |
| Change In Property Value | £3,500 | £3,570 | £7,283 | £9,468 | £10,935 | £34,756 |
| Net Return | £8,346 | £8,620 | £12,607 | £15,072 | £16,829 | £61,473 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change