Flat
SA62
3 beds
1 bath
34 Prendergast, Middle Mill Road, Solva SA62
Initial Investment
£227,649First YearProfit From Rental Income
£75,045
↗ 33%After 5 Years
Change In Property Value
£78,448
↗ 20%After 5 Years
Return On Investment
67%
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 | £38,508 | £39,278 | £40,260 | £41,267 | £42,298 | £201,611 |
| Total Expenses | £21,522 | £21,645 | £21,787 | £21,931 | £22,077 | £108,963 |
| Profit Before Tax | £16,986 | £17,633 | £18,474 | £19,336 | £20,221 | £92,649 |
| Profit After Tax | £13,758 | £14,283 | £14,964 | £15,662 | £16,379 | £75,045 |
| Change In Property Value | £7,900 | £8,058 | £16,438 | £21,370 | £24,682 | £78,448 |
| Net Return | £21,658 | £22,341 | £31,402 | £37,032 | £41,061 | £153,494 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 10% | 10% | 14% | 16% | 18% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change