Flat
SA48
2 beds
1 bath
Cwmann, Lampeter SA48
Initial Investment
£37,000First YearProfit From Rental Income
£6,604
↗ 18%After 5 Years
Change In Property Value
£14,895
↗ 20%After 5 Years
Return On Investment
58%
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 | £7,104 | £7,246 | £7,427 | £7,613 | £7,803 | £37,193 |
| Total Expenses | £5,686 | £5,746 | £5,807 | £5,870 | £5,931 | £29,041 |
| Profit Before Tax | £1,418 | £1,500 | £1,620 | £1,743 | £1,872 | £8,153 |
| Profit After Tax | £1,149 | £1,215 | £1,312 | £1,412 | £1,516 | £6,604 |
| Change In Property Value | £1,500 | £1,530 | £3,121 | £4,058 | £4,686 | £14,895 |
| Net Return | £2,649 | £2,745 | £4,433 | £5,470 | £6,203 | £21,499 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 7% | 7% | 12% | 15% | 17% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change