Flat
SA42
2 beds
1 bath
Upper St. Mary Street, Newport, Pembrokeshire SA42
Initial Investment
£159,550First YearProfit From Rental Income
£51,884
↗ 33%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
70%
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 | £28,440 | £29,009 | £29,734 | £30,477 | £31,239 | £148,900 |
| Total Expenses | £16,747 | £16,849 | £16,965 | £17,083 | £17,202 | £84,846 |
| Profit Before Tax | £11,694 | £12,159 | £12,769 | £13,394 | £14,037 | £64,054 |
| Profit After Tax | £9,472 | £9,849 | £10,343 | £10,849 | £11,370 | £51,884 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £15,472 | £15,969 | £22,828 | £27,080 | £30,116 | £111,465 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 10% | 10% | 14% | 17% | 19% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change