Flat
SA44
6 beds
6 baths
Saron, Llandysul SA44
Initial Investment
£968,549First YearProfit From Rental Income
£222,392
↗ 23%After 5 Years
Change In Property Value
£257,191
↗ 20%After 5 Years
Return On Investment
50%
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 | £128,064 | £130,625 | £133,891 | £137,238 | £140,669 | £670,488 |
| Total Expenses | £77,492 | £78,054 | £78,666 | £79,293 | £79,920 | £393,424 |
| Profit Before Tax | £50,572 | £52,572 | £55,225 | £57,945 | £60,750 | £277,064 |
| Profit After Tax | £40,921 | £42,390 | £44,340 | £46,340 | £48,401 | £222,392 |
| Change In Property Value | £25,900 | £26,418 | £53,893 | £70,061 | £80,920 | £257,191 |
| Net Return | £66,821 | £68,808 | £98,233 | £116,400 | £129,321 | £479,583 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 7% | 7% | 10% | 12% | 13% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change