Flat
SA43
6 beds
2 baths
Cardigan, Ceredigion SA43
Initial Investment
£216,699First YearProfit From Rental Income
£71,914
↗ 33%After 5 Years
Change In Property Value
£75,469
↗ 20%After 5 Years
Return On Investment
68%
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 | £37,056 | £37,797 | £38,742 | £39,711 | £40,703 | £194,009 |
| Total Expenses | £20,782 | £20,902 | £21,040 | £21,180 | £21,322 | £105,227 |
| Profit Before Tax | £16,274 | £16,895 | £17,702 | £18,530 | £19,381 | £88,782 |
| Profit After Tax | £13,182 | £13,685 | £14,339 | £15,009 | £15,699 | £71,914 |
| Change In Property Value | £7,600 | £7,752 | £15,814 | £20,558 | £23,745 | £75,469 |
| Net Return | £20,782 | £21,437 | £30,153 | £35,568 | £39,443 | £147,383 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 10% | 10% | 14% | 16% | 18% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change