Flat
SA62
3 beds
1 bath
Portland Square, Solva SA62
Initial Investment
£176,549First YearProfit From Rental Income
£60,278
↗ 34%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
71%
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 | £31,692 | £32,326 | £33,134 | £33,962 | £34,811 | £165,926 |
| Total Expenses | £18,064 | £18,173 | £18,297 | £18,423 | £18,551 | £91,508 |
| Profit Before Tax | £13,628 | £14,153 | £14,837 | £15,539 | £16,260 | £74,418 |
| Profit After Tax | £11,039 | £11,464 | £12,018 | £12,587 | £13,171 | £60,278 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £17,539 | £18,094 | £25,543 | £30,169 | £33,479 | £124,825 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 10% | 10% | 14% | 17% | 19% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change