Flat
SA33
3 beds
3 baths
Llansteffan, Carmarthen SA33
Initial Investment
£166,350First YearProfit From Rental Income
£52,126
↗ 31%After 5 Years
Change In Property Value
£61,567
↗ 20%After 5 Years
Return On Investment
68%
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 | £30,660 | £31,273 | £32,055 | £32,856 | £33,678 | £160,522 |
| Total Expenses | £18,931 | £19,075 | £19,229 | £19,388 | £19,546 | £96,169 |
| Profit Before Tax | £11,729 | £12,199 | £12,826 | £13,469 | £14,132 | £64,354 |
| Profit After Tax | £9,500 | £9,881 | £10,389 | £10,910 | £11,447 | £52,126 |
| Change In Property Value | £6,200 | £6,324 | £12,901 | £16,771 | £19,371 | £61,567 |
| Net Return | £15,700 | £16,205 | £23,290 | £27,681 | £30,818 | £113,693 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 9% | 10% | 14% | 17% | 19% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change