Flat
SA62
4 beds
2 baths
St Ishmaels SA62
Initial Investment
£112,175First YearProfit From Rental Income
£36,775
↗ 33%After 5 Years
Change In Property Value
£44,686
↗ 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 | £21,324 | £21,750 | £22,294 | £22,852 | £23,423 | £111,643 |
| Total Expenses | £13,059 | £13,148 | £13,245 | £13,345 | £13,445 | £66,242 |
| Profit Before Tax | £8,265 | £8,603 | £9,049 | £9,507 | £9,978 | £45,401 |
| Profit After Tax | £6,694 | £6,968 | £7,330 | £7,700 | £8,082 | £36,775 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £14,059 | £44,686 |
| Net Return | £11,194 | £11,558 | £16,693 | £19,873 | £22,142 | £81,461 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 10% | 10% | 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