Flat
SA42
4 beds
3 baths
Minafon, Newport, Olt SA42
Initial Investment
£658,049First YearProfit From Rental Income
£192,299
↗ 29%After 5 Years
Change In Property Value
£188,673
↗ 20%After 5 Years
Return On Investment
58%
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 | £92,628 | £94,481 | £96,843 | £99,264 | £101,745 | £484,960 |
| Total Expenses | £48,954 | £49,185 | £49,464 | £49,750 | £50,041 | £247,396 |
| Profit Before Tax | £43,674 | £45,295 | £47,378 | £49,513 | £51,704 | £237,564 |
| Profit After Tax | £35,376 | £36,689 | £38,376 | £40,106 | £41,752 | £192,299 |
| Change In Property Value | £19,000 | £19,380 | £39,535 | £51,396 | £59,362 | £188,673 |
| Net Return | £54,376 | £56,069 | £77,911 | £91,501 | £101,115 | £380,972 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 8% | 9% | 12% | 14% | 15% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change