Flat
SA62
4 beds
1 bath
Nun Street, St. Davids, Haverfordwest SA62
Initial Investment
£223,999First YearProfit From Rental Income
£74,017
↗ 33%After 5 Years
Change In Property Value
£77,455
↗ 20%After 5 Years
Return On Investment
68%
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 | £38,028 | £38,789 | £39,758 | £40,752 | £41,771 | £199,098 |
| Total Expenses | £21,276 | £21,398 | £21,538 | £21,681 | £21,826 | £107,719 |
| Profit Before Tax | £16,752 | £17,390 | £18,220 | £19,071 | £19,945 | £91,379 |
| Profit After Tax | £13,569 | £14,086 | £14,758 | £15,447 | £16,156 | £74,017 |
| Change In Property Value | £7,800 | £7,956 | £16,230 | £21,099 | £24,370 | £77,455 |
| Net Return | £21,369 | £22,042 | £30,989 | £36,547 | £40,525 | £151,472 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 10% | 10% | 14% | 16% | 18% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change