Flat
SA38
4 beds
2 baths
Ebenezer Street, Newcastle Emlyn SA38
Initial Investment
£98,773First YearProfit From Rental Income
£33,838
↗ 34%After 5 Years
Change In Property Value
£39,711
↗ 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 | £19,500 | £19,890 | £20,387 | £20,897 | £21,419 | £102,094 |
| Total Expenses | £11,883 | £11,968 | £12,061 | £12,156 | £12,250 | £60,318 |
| Profit Before Tax | £7,617 | £7,922 | £8,327 | £8,741 | £9,169 | £41,776 |
| Profit After Tax | £6,170 | £6,417 | £6,745 | £7,081 | £7,427 | £33,838 |
| Change In Property Value | £3,999 | £4,079 | £8,321 | £10,817 | £12,494 | £39,711 |
| Net Return | £10,169 | £10,496 | £15,066 | £17,898 | £19,921 | £73,549 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 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