Flat
SA43
3 beds
1 bath
Heol Y Gorwel, Aberporth, Cardigan SA43
Initial Investment
£173,150First YearProfit From Rental Income
£59,204
↗ 34%After 5 Years
Change In Property Value
£63,553
↗ 20%After 5 Years
Return On Investment
71%
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 | £31,200 | £31,824 | £32,620 | £33,435 | £34,271 | £163,350 |
| Total Expenses | £17,816 | £17,924 | £18,047 | £18,172 | £18,299 | £90,258 |
| Profit Before Tax | £13,384 | £13,900 | £14,573 | £15,263 | £15,972 | £73,091 |
| Profit After Tax | £10,841 | £11,259 | £11,804 | £12,363 | £12,938 | £59,204 |
| Change In Property Value | £6,400 | £6,528 | £13,317 | £17,312 | £19,996 | £63,553 |
| Net Return | £17,241 | £17,787 | £25,121 | £29,675 | £32,933 | £122,757 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 10% | 10% | 15% | 17% | 19% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change