Flat
SA65
2 beds
1 bath
Cwmllan, Pontfaen, Fishguard SA65
Initial Investment
£96,125First YearProfit From Rental Income
£32,756
↗ 34%After 5 Years
Change In Property Value
£38,728
↗ 20%After 5 Years
Return On Investment
74%
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 | £19,008 | £19,388 | £19,873 | £20,370 | £20,879 | £99,518 |
| Total Expenses | £11,637 | £11,721 | £11,813 | £11,906 | £12,000 | £59,078 |
| Profit Before Tax | £7,371 | £7,667 | £8,060 | £8,463 | £8,879 | £40,439 |
| Profit After Tax | £5,970 | £6,210 | £6,529 | £6,855 | £7,192 | £32,756 |
| Change In Property Value | £3,900 | £3,978 | £8,115 | £10,550 | £12,185 | £38,728 |
| Net Return | £9,870 | £10,188 | £14,644 | £17,405 | £19,377 | £71,484 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 10% | 11% | 15% | 18% | 20% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change