Flat
SA6
4 beds
0 baths
Wheatsheaf Drive, Ynysforgan SA6
Wales, Wales · SA6
View property listing
Initial Investment
£102,950First YearProfit From Rental Income
£59,204
↗ 58%After 5 Years
Change In Property Value
£80,521
↗ 25%After 5 Years
Return On Investment
136%
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 | £31,200 | £31,824 | £32,620 | £33,435 | £34,271 | £163,350 |
| Total Expenses | £17,816 | £17,924 | £18,047 | £18,172 | £18,299 | £90,258 |
| Profit Before Tax | £13,384 | £13,900 | £14,573 | £15,263 | £15,972 | £73,091 |
| Profit After Tax | £10,841 | £11,259 | £11,804 | £12,363 | £12,938 | £59,204 |
| Change In Property Value | £9,600 | £9,888 | £16,974 | £21,388 | £22,671 | £80,521 |
| Net Return | £20,441 | £21,147 | £28,778 | £33,751 | £35,609 | £139,725 |
| Return From Rental Income (%) | 11% | 11% | 11% | 12% | 13% | 58% |
| Total Net Return (%) | 20% | 21% | 28% | 33% | 35% | 136% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change