Flat
SA62
4 beds
3 baths
St. Davids, Haverfordwest SA62
Initial Investment
£1,058,549First YearProfit From Rental Income
£278,757
↗ 26%After 5 Years
Change In Property Value
£277,051
↗ 20%After 5 Years
Return On Investment
53%
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 | £136,020 | £138,740 | £142,209 | £145,764 | £149,408 | £712,142 |
| Total Expenses | £70,949 | £71,267 | £71,656 | £72,056 | £72,463 | £358,391 |
| Profit Before Tax | £65,071 | £67,474 | £70,552 | £73,708 | £76,945 | £353,751 |
| Profit After Tax | £51,577 | £53,343 | £55,606 | £57,926 | £60,305 | £278,757 |
| Change In Property Value | £27,900 | £28,458 | £58,054 | £75,471 | £87,169 | £277,051 |
| Net Return | £79,477 | £81,801 | £113,660 | £133,396 | £147,473 | £555,809 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 8% | 8% | 11% | 13% | 14% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change