Flat
SA62
1 bed
1 bath
Camrose, Haverfordwest, Pembrokeshire SA62
Initial Investment
£63,400First YearProfit From Rental Income
£19,705
↗ 31%After 5 Years
Change In Property Value
£25,818
↗ 20%After 5 Years
Return On Investment
72%
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 | £12,852 | £13,109 | £13,437 | £13,773 | £14,117 | £67,287 |
| Total Expenses | £8,443 | £8,515 | £8,590 | £8,668 | £8,745 | £42,961 |
| Profit Before Tax | £4,409 | £4,594 | £4,846 | £5,105 | £5,372 | £24,327 |
| Profit After Tax | £3,571 | £3,721 | £3,926 | £4,135 | £4,351 | £19,705 |
| Change In Property Value | £2,600 | £2,652 | £5,410 | £7,033 | £8,123 | £25,818 |
| Net Return | £6,171 | £6,373 | £9,336 | £11,168 | £12,475 | £45,523 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change