Flat
SA46
2 beds
1 bath
Oxford Street, Aberaeron SA46
Initial Investment
£139,150First YearProfit From Rental Income
£48,643
↗ 35%After 5 Years
Change In Property Value
£53,623
↗ 20%After 5 Years
Return On Investment
73%
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 | £26,328 | £26,855 | £27,526 | £28,214 | £28,919 | £137,842 |
| Total Expenses | £15,345 | £15,444 | £15,554 | £15,666 | £15,780 | £77,789 |
| Profit Before Tax | £10,983 | £11,411 | £11,972 | £12,548 | £13,140 | £60,053 |
| Profit After Tax | £8,896 | £9,243 | £9,697 | £10,164 | £10,643 | £48,643 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £14,296 | £14,751 | £20,934 | £24,771 | £27,515 | £102,266 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 10% | 11% | 15% | 18% | 20% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change