Flat
SA67
3 beds
0 baths
Holly Cottage, Stepaside, Narberth, Pembrokeshire SA67
Initial Investment
£142,550First YearProfit From Rental Income
£49,672
↗ 35%After 5 Years
Change In Property Value
£54,616
↗ 20%After 5 Years
Return On Investment
73%
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 | £26,808 | £27,344 | £28,028 | £28,728 | £29,447 | £140,355 |
| Total Expenses | £15,591 | £15,691 | £15,802 | £15,916 | £16,031 | £79,032 |
| Profit Before Tax | £11,217 | £11,653 | £12,225 | £12,812 | £13,416 | £61,323 |
| Profit After Tax | £9,085 | £9,439 | £9,903 | £10,378 | £10,867 | £49,672 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £14,585 | £15,049 | £21,347 | £25,256 | £28,051 | £104,288 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 10% | 11% | 15% | 18% | 20% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change