Flat
SA45
2 beds
2 baths
South John Street, New Quay SA45
Initial Investment
£159,515First YearProfit From Rental Income
£50,363
↗ 32%After 5 Years
Change In Property Value
£59,571
↗ 20%After 5 Years
Return On Investment
69%
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 | £29,664 | £30,257 | £31,014 | £31,789 | £32,584 | £155,308 |
| Total Expenses | £18,333 | £18,472 | £18,622 | £18,776 | £18,929 | £93,132 |
| Profit Before Tax | £11,331 | £11,785 | £12,392 | £13,013 | £13,655 | £62,176 |
| Profit After Tax | £9,178 | £9,546 | £10,037 | £10,541 | £11,060 | £50,363 |
| Change In Property Value | £5,999 | £6,119 | £12,483 | £16,228 | £18,743 | £59,571 |
| Net Return | £15,177 | £15,665 | £22,520 | £26,768 | £29,803 | £109,934 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 10% | 10% | 14% | 17% | 19% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change