Flat
SA62
2 beds
1 bath
Porthgain, Haverfordwest, Pembrokeshire SA62
Initial Investment
£176,549First YearProfit From Rental Income
£56,889
↗ 32%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
69%
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 | £30,804 | £31,420 | £32,206 | £33,011 | £33,836 | £161,276 |
| Total Expenses | £17,975 | £18,082 | £18,204 | £18,328 | £18,453 | £91,043 |
| Profit Before Tax | £12,829 | £13,338 | £14,002 | £14,682 | £15,383 | £70,234 |
| Profit After Tax | £10,392 | £10,804 | £11,341 | £11,893 | £12,460 | £56,889 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £16,892 | £17,434 | £24,867 | £29,476 | £32,768 | £121,435 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 10% | 10% | 14% | 17% | 19% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change