Flat
SA67
3 beds
2 baths
Nestor Square, Narberth SA67
Initial Investment
£104,150First YearProfit From Rental Income
£35,933
↗ 35%After 5 Years
Change In Property Value
£41,707
↗ 20%After 5 Years
Return On Investment
75%
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 | £20,472 | £20,881 | £21,403 | £21,939 | £22,487 | £107,183 |
| Total Expenses | £12,379 | £12,466 | £12,561 | £12,658 | £12,756 | £62,820 |
| Profit Before Tax | £8,093 | £8,416 | £8,842 | £9,280 | £9,731 | £44,362 |
| Profit After Tax | £6,555 | £6,817 | £7,162 | £7,517 | £7,882 | £35,933 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £13,122 | £41,707 |
| Net Return | £10,755 | £11,101 | £15,902 | £18,878 | £21,004 | £77,640 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 10% | 11% | 15% | 18% | 20% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change