Flat
SA33
2 beds
1 bath
Holloway Road, Laugharne, Carmarthen, Carmarthenshire SA33
Initial Investment
£132,350First YearProfit From Rental Income
£46,540
↗ 35%After 5 Years
Change In Property Value
£51,637
↗ 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 | £25,356 | £25,863 | £26,510 | £27,172 | £27,852 | £132,753 |
| Total Expenses | £14,851 | £14,948 | £15,055 | £15,166 | £15,276 | £75,296 |
| Profit Before Tax | £10,505 | £10,915 | £11,454 | £12,007 | £12,576 | £57,457 |
| Profit After Tax | £8,509 | £8,841 | £9,278 | £9,726 | £10,186 | £46,540 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £13,709 | £14,145 | £20,098 | £23,792 | £26,433 | £98,177 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| 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