Flat
SA62
5 beds
3 baths
Ambleston, Haverfordwest SA62
Initial Investment
£287,924First YearProfit From Rental Income
£91,961
↗ 32%After 5 Years
Change In Property Value
£94,337
↗ 20%After 5 Years
Return On Investment
65%
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 | £46,308 | £47,234 | £48,415 | £49,625 | £50,866 | £242,449 |
| Total Expenses | £25,476 | £25,615 | £25,776 | £25,941 | £26,108 | £128,916 |
| Profit Before Tax | £20,832 | £21,619 | £22,639 | £23,684 | £24,758 | £113,532 |
| Profit After Tax | £16,874 | £17,511 | £18,338 | £19,184 | £20,054 | £91,961 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £29,681 | £94,337 |
| Net Return | £26,374 | £27,201 | £38,105 | £44,882 | £49,735 | £186,298 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 9% | 9% | 13% | 16% | 17% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change