Flat
SA43
3 beds
1 bath
Moylegrove, Cardigan SA43
Initial Investment
£250,174First YearProfit From Rental Income
£81,400
↗ 33%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
66%
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 | £41,436 | £42,265 | £43,321 | £44,404 | £45,514 | £216,941 |
| Total Expenses | £23,005 | £23,134 | £23,283 | £23,435 | £23,589 | £116,447 |
| Profit Before Tax | £18,431 | £19,130 | £20,038 | £20,969 | £21,926 | £100,494 |
| Profit After Tax | £14,929 | £15,496 | £16,231 | £16,985 | £17,760 | £81,400 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £23,429 | £24,166 | £33,918 | £39,978 | £44,317 | £165,807 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 9% | 10% | 14% | 16% | 18% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change